{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":[">","README","control >","global","leases","other","expenses","construction","output >","Summary","Cash Flow","Sensitivities","Checks","Change Log","model >","tags","metrics","Data Table On Off","sensi_backup","lease_opex_detail","cf_detail","waterfall","sequencers","functions","SOFR","<"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":0,"defined_names":39,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":">","index":0,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"global!$B$2","v":"New Industrial Template"}]
[null,"First Sheet in Workbook, '>'"]
[null,"Sometimes it's helpful to reference a range of sheets, as with 3D arrays. This far-left worksheet helps with similar circumstances. Please don't place sheets ahead of this front sheet.\n\nRecommended Settings:\n- Manual Calculation: By default, use Manual Calculation by typing Windows-only shortcut ALT > M > X > M. Otherwise, click Formulas > Calculation Options > Manual)\n- Quick Refresh: To refresh (excluding Sensitivities), set to Automatic Except for Data Tables, ALT > M > X > E. Or, follow instructions above but click the other option.\n- Deep Refresh: Sensitivities refresh with the command CTRL + ALT + F9. This is a deep refresh. Also, If the workbook seems stuck, try a deep refresh. Make sure you close out of other workbooks with slow sensitivities."]
[null,"Cmd/Ctrl + [ to jump to front of model"]
[null,{"$f":"'<'!$B$6","v":"Cmd/Ctrl + [ to jump to back of model"}]

{"sheet":"README","index":1,"n_rows":58,"n_cols":3,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Checks!A1","v":0},"README"]
[null,{"$f":"global!$B$2","v":"New Industrial Template"}]
[]
[null,"How to control the 'leases' sheet"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Refreshing"]
[null,"Important","The model refresh will require <1 second if you refresh using:\n- ALT > M > X > E (set to automatic calculation mode)\n- wait <1 second for refresh to finish\n- ALT > M > X > M (set back to manual calculation mode)\n\nThis will refresh everything but the sensitivity tables. To refresh the sensitvity tables, press CTRL+ALT+F9 (or just F9, though CTRL+ALT+F9 is a more extensive refresh). Kindly note, the sensitivity tables require a couple minutes to all refresh. This is not uncommon in Excel models, though it is possible to further rearchitecture the model to speed this up.\n\nAs a band-aid, the ALT > M > X > E solution works for all instances except when you specifically want to refresh the sensitivity tables."]
[]
[null,"Font Color","Meaning"]
[null,null,"The purpose of this color-coding system is to create a user-friendly financial model. This system clearly distinguishes between different types of cells—inputs, links, formulas, and special formulas—making the model easier to understand, navigate, and manipulate. This is essential for testing different scenarios, verifying results, and communicating methodology to others."]
[null,"Blue","• Denotes an input variable—a value directly inputted into the cell.\n• Input variables might be starting balances, interest rates, growth percentages, etc.\n• These variables are the primary figures manipulated to observe how changes affect the model's outcome.\n• Blue helps distinguish these critical data points for easy identification and manipulation."]
[null,"Green","• Indicates links to other sheets within the same Excel workbook.\n• The value in a green-font cell is pulling data from a cell in another sheet.\n• The green color helps trace information sources, making the model easier to navigate, especially in complex models with multiple sheets."]
[null,"Black","• Used for cells that contain formulas.\n• Formulas are equations performing calculations on values in the worksheet.\n• They might involve operations such as addition, subtraction, multiplication, division, etc., often using values from input variables (blue cells) and/or linked cells (green cells).\n• Black helps identify where calculations are taking place, essential for understanding the model's logic and flow."]
[null,"Purple","• Special convention for important or unique formulas.\n• These formulas may be more complex, incorporate data from multiple sources, or central to the model's main function.\n• Purple signals that these cells require extra attention, but should be used sparingly to prevent diluting its impact.\n• Helps quickly identify key parts of the model that should receive particular attention, or otherwise capture the user's attention or confirm that a pattern-breaking formula is intentional."]
[]
[null,"Convention","Detail"]
[null,"Checks","All checks should roll into sheet-level local checks and all sheet-level local checks should roll into global check. Sheet-level local checks summarized in A2 of each sheet, global check in A1 of each sheet."]
[null,"Name","Model name controlled at top of summary tab"]
[null,"Dates","Dates should be input as month-end values only, never start of month or middle of month. If you're looking to model an event on 7/1, you could pick 6/30. The idea is that every date input represents the last second of time on that date. The only exception here is the in-place lease schedules in the sheet 'leases', where the start date is the first of the month (though we can alter the model to make this conform, as well)."]
[null,"Internal Names and References","Ensure no dead names bog down the worksheet (Ctrl+F3). If any do, use Macabacus' Name Scrubber or similar tool to remove them."]
[null,"Avoid External Workbook References","Ensure no external references (Alt > A > K). Should remove all external references. If any can't be removed, try Macabacus Name Scrubber or similar tool."]
[]
[null,"How to Update SOFR Forward Curve"]

{"sheet":"control >","index":2,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"global!$B$2","v":"New Industrial Template"}]
[null,"Control Section Divider"]
[null,"This is the first tab in the control section. These are the only parts of the model you should need to interface with. The design should remain well-formatted back here, but do not need to be constrained to 8.5\" x 11\" output formatting. Meaning, things can get more vertical or horizontal. Just keep things user-friendly."]

{"sheet":"global","index":3,"n_rows":165,"n_cols":6,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Checks!$A$1","v":0},"Global Control Panel",null,null,null,"Data Confidence"]
[{"$f":"C146","v":0},{"$f":"global!$C$15","v":"New Industrial Template"},null,null,null,"Extensive"]
[null,"CERTAIN INPUTS DO NOT WARRANT A FULL SHEET, SO WE AGGREGATE THEM HERE. IF THINGS EVER GET OUT"]
[null,"OF HAND FOR ANY PARTICULAR METRIC, WE CAN ALWAYS MAKE A DEDICATED SHEET."]
[]
[null,"Controls"]
[]
[null,"General"]
[]
[null,"Property Details"]
[null,"Year Built",2021]
[null,"Net Leasable Area",{"$f":"SUM(leases!C11:CZ11)","v":86000}]
[null,"Street Address","2222 Example"]
[null,"City / State / Zip","City, GA"]
[null,"Workbook name","New Industrial Template"]
[]
[null,"Parking Information"]
[null,"Parking Spaces",30]
[null,"Total Spaces",{"$f":"SUM(C18)","v":30}]
[null,"Total Spaces Per 1,000 SF",{"$f":"C19/C12*10^3","v":0.34883720930232559}]
[]
[null,"Timing"]
[null,"Closing Date (model will interpret as end of month)","2024-01-01"]
[null,"Hold Period (months)",60]
[null,"Exit Date",{"$f":"EOMONTH(C23,C121)","v":"2029-01-31"}]
[null,"NTM after Exit Ends",{"$f":"EOMONTH(C25,12)","v":"2030-01-31"}]
[]
[null,"Acquisition Information"]
[null,"Purchase Price",8188500]
[null,"Up-front working capital",0]
[null,"Addional Equity Required",{"$f":"SUMIF(cf_detail!H2475:EJ2475,\"<0\")*-1","v":379156.37677775347}]
[]
[null,"Closing Costs (Entry)"]
[null,"Closing Costs",0.01]
[null,"Setup Fees",-10500]
[null,"Dilgence Expenses",-30000]
[]
[null,"Valuation (Exit & Refi Basis)"]
[]
[null,"Cap Rates","Input","Sensi","Output"]
[null,"Exit Cap Rate",6.5000000000000002E-2,{"$f":"sensi_backup!$E$10","v":0},{"$f":"C41+D41","v":6.5000000000000002E-2}]
[null,"Refi Cap Rate",{"$f":"C41","v":6.5000000000000002E-2},{"$f":"sensi_backup!$E$10","v":0},{"$f":"C42+D42","v":6.5000000000000002E-2}]
[]
[null,"Calculate Valuation","At Exit","At Refi","At Entry","tag"]
[null,"Residual Exit NTM NOI",{"$f":"cf_detail!EN2471","v":935885.66553835094},{"$f":"cf_detail!EO2471","v":935885.66553835094},{"$f":"cf_detail!$EL$2471","v":661587.62482536305},"noi"]
[null,{"$f":"\"Adj: \"&_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($F46),tags!$C$16:$C$134,tags!$E$16:$E$134,\"None\")","v":"Adj: Downtime"},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EN2490),cf_detail!$C$2490:$C$2493,_xlfn.ANCHORARRAY(global!$F46))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EO2490),cf_detail!$C$2490:$C$2493,_xlfn.ANCHORARRAY(global!$F46))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EL2490),cf_detail!$C$2490:$C$2493,_xlfn.ANCHORARRAY(global!$F46))*-1","v":0},{"$f":"IFERROR(_xlfn._xlws.FILTER(tags!$C$16:$C$134,_xlfn.ANCHORARRAY(tags!$P$16)=1),0)","v":"all_downtime"}]
[null,"Adj: Free Rent",0,0,45000,"all_free_rent"]
[null,"NOI to Capitalize",{"$f":"SUM(C45:C47)","v":935885.66553835094},{"$f":"SUM(D45:D47)","v":935885.66553835094},{"$f":"SUM(E45:E47)","v":706587.62482536305}]
[null,"Cap Rate",{"$f":"E41","v":6.5000000000000002E-2},{"$f":"E42","v":6.5000000000000002E-2},{"$f":"E48/E50","v":8.629023933875106E-2}]
[null,"Sales Price",{"$f":"C48/C49","v":14398241.008282322},{"$f":"D48/D49","v":14398241.008282322},{"$f":"$C$29","v":8188500}]
[null,{"$f":"\"Buyer Credit: \"&_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($F51),tags!$C$16:$C$134,tags!$E$16:$E$134,\"None\")","v":"Buyer Credit: Free Rent"},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EN2499),cf_detail!$C$2499:$C$2503,_xlfn.ANCHORARRAY(global!$F51))","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EO2499),cf_detail!$C$2499:$C$2503,_xlfn.ANCHORARRAY(global!$F51))","v":0},null,{"$f":"IFERROR(_xlfn._xlws.FILTER(tags!$C$16:$C$134,_xlfn.ANCHORARRAY(tags!$Q$16)=1),0)","v":"all_free_rent"}]
[null,"Buyer Credit: Tenant Improvements",0,0,null,"all_tenant_improvements"]
[null,"Buyer Credit: Leasing Commissions",0,0,null,"all_leasing_commissions"]
[null,"Gross Sales Proceeds",{"$f":"SUM(C50:C53)","v":14398241.008282322},{"$f":"SUM(D50:D53)","v":14398241.008282322}]
[null,"Less: Disposition Costs",{"$f":"C54*$C$65*-1","v":-719912.05041411612}]
[null,"Net Sale Procees",{"$f":"C54+C55","v":13678328.957868207}]
[]
[null,"Costs of Sale (Exit)","% Input","$ Value at exit"]
[null,"Transfer Taxes",0,{"$f":"C59*$C$54*-1","v":0}]
[null,"Title Insurance",0,{"$f":"C60*$C$54*-1","v":0}]
[null,"Broker",0,0]
[null,"Legal",0,0]
[null,"Contingency Plug",0.05,-719912.05041411612]
[null,0,0,0]
[null,"Subtotal",{"$f":"SUM(C58:C64)","v":0.05},{"$f":"SUM(D59:D64)","v":-719912.05041411612}]
[]
[null,"Adjustments to Residual NOI","On?","Proper Name"]
[null,"all_free_rent",1,{"$f":"_xlfn.XLOOKUP($B68,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Free Rent"}]
[null,"all_downtime",1,{"$f":"_xlfn.XLOOKUP($B69,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Downtime"}]
[null,0,0,0]
[]
[null,"Next Buyer Credits (NTM totals)","On?","Proper Name"]
[null,"all_free_rent",1,{"$f":"_xlfn.XLOOKUP($B73,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Free Rent"}]
[null,"all_tenant_improvements",1,{"$f":"_xlfn.XLOOKUP($B74,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Tenant Improvements"}]
[null,"all_leasing_commissions",1,{"$f":"_xlfn.XLOOKUP($B75,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Leasing Commissions"}]
[null,0,0,0]
[]
[null,"Financing"]
[]
[null,"Financing Details","Senior","Mezz","Refi"]
[null,"Active?",1,0,0]
[null,"Loan Amount",{"$f":"IF(C$81=0,0,$C$29*C127)","v":4094250},{"$f":"IF(D$81=0,0,$C$29*D127)","v":0},{"$f":"IF(E$81=0,0,$E$127*$D$54)","v":0}]
[null,"LTV",0.5,0.2,0.5]
[null,"Going-In DSCR",{"$f":"IF(C$81=0,0,IFERROR(C132/C133*-1,0))","v":2.0198681835054133},{"$f":"IF(D$81=0,0,IFERROR(D132/D133*-1,0))","v":0},{"$f":"IF(E$81=0,0,IFERROR(E132/E133*-1,0))","v":0}]
[null,"Going-In Debt Yield",{"$f":"IF(C$81=0,0,C132/C82)","v":0.16158945468043306},{"$f":"IF(D$81=0,0,D132/D82)","v":0},{"$f":"IF(E$81=0,0,E132/E82)","v":0}]
[null,"Fixed (FXD) or Floating (FLT)?","FXD","FXD","FXD"]
[null,"FXD Rate / Spread to SOFR Output",0.08,0.1,5.6000000000000001E-2]
[null,"Interest Only Period",12,{"$f":"D91","v":60},0]
[null,"Loan Fee (% proceeds)",0.01,0.01,0.01]
[null,"Amortization",{"$f":"25*12","v":300},{"$f":"C90","v":300},{"$f":"C90","v":300}]
[null,"Term",60,{"$f":"C91","v":60},60]
[null,"Refinance Month","na","na",{"$f":"C91","v":60}]
[]
[]
[null,"Partnership Costs"]
[]
[null,"Fee","Rate","Basis"]
[null,"Monthly Admin Allocation",25]
[null,{"$f":"\"Acquisition Fee (on \"&D99&\")\"","v":"Acquisition Fee (on Purchase Price)"},0.02,"Purchase Price"]
[null,{"$f":"\"Asset Management Fee (on \"&D100&\")\"","v":"Asset Management Fee (on NOI)"},0,"NOI"]
[null,{"$f":"\"Asset Management Fee (on \"&D101&\")\"","v":"Asset Management Fee (on Peak Equity)"},1.4999999999999999E-2,"Peak Equity"]
[null,"Refinance Allocation",0]
[null,"Disposition Allocation",5.0000000000000001E-3]
[]
[null,"Waterfall"]
[]
[null,"Equity Split","%","At Close"]
[null,"LP",{"$f":"1-$C$109","v":0.9},{"$f":"D$110*$C108","v":3979212.75}]
[null,"GP",0.1,{"$f":"D$110*$C109","v":442134.75}]
[null,"Total",{"$f":"SUM(C108:C109)","v":1},{"$f":"cf_detail!G2480*-1","v":4421347.5}]
[]
[null,"Technical"]
[null,"Circuit Breaker",0,"If circular errors, flip to 1, refresh, then flip back to 0"]
[]
[null,"Backup Calculations (No Need to Edit These)"]
[]
[null,"General Backup"]
[]
[null,"Timing"]
[null,"Hold Period Sensi",{"$f":"sensi_backup!$E$15","v":0}]
[null,"Hold Period Output",{"$f":"+C120+C24","v":60}]
[]
[null,"Financing Backup"]
[]
[null,"Sensitized (Logic, Not a Control)","Senior","Mezz","Refi"]
[null,"LTV Sensi",{"$f":"sensi_backup!$E$11","v":0},{"$f":"sensi_backup!$E$11","v":0},{"$f":"sensi_backup!$E$13","v":0}]
[null,"LTV Output",{"$f":"C126+C83","v":0.5},{"$f":"D126+D83","v":0.2},{"$f":"E126+E83","v":0.5}]
[null,"FXD Rate / Spread to SOFR Sensi",{"$f":"sensi_backup!$E$12","v":0},{"$f":"sensi_backup!$E$12","v":0},{"$f":"sensi_backup!$E$14","v":0}]
[null,"FXD Rate / Spread to SOFR Output",{"$f":"+C128+C87","v":0.08},{"$f":"+D128+D87","v":0.1},{"$f":"+E128+E87","v":5.6000000000000001E-2}]
[]
[null,"Reference Metrics (Logic, Not a Control)"]
[null,"NOI",{"$f":"cf_detail!EL2471","v":661587.62482536305},{"$f":"C132","v":661587.62482536305},{"$f":"D45","v":935885.66553835094}]
[null,"Debt Service",{"$f":"cf_detail!EL1239+cf_detail!EL1244","v":-327540},{"$f":"C133+(cf_detail!EL1240+cf_detail!EL1245)","v":-327540},{"$f":"cf_detail!EO1241+cf_detail!EO1246","v":0}]
[]
[]
[null,"checks"]
[]
[null,"check","result"]
[null,0,0]
[null,"adjustment tags exist in 'tags' control tab?",{"$f":"SUM(1-COUNTIFS(tags!$C$16:$C$134,global!$B$67:$B$70))-2","v":0}]
[null,"buyer credit tags exist in 'tags' control tab?",{"$f":"SUM(1-COUNTIFS(tags!$C$16:$C$134,global!$B$72:$B$76))-2","v":0}]
[null,{"$f":"$B$148","v":"monthly starts at close"},{"$f":"$C$151","v":0}]
[null,"Monthly exit val foots to exit value build in global?",{"$f":"C165","v":0}]
[null,"exit value here = there?",{"$f":"ROUND(C155-C164,6)","v":0}]
[null,0,0]
[null,"local check",{"$f":"COUNTIFS(C139:C145,\"<>0\")","v":0}]
[]
[null,"monthly starts at close"]
[null,"monthly start date",{"$f":"MIN(lease_opex_detail!F9:EI9)","v":"2024-01-31"}]
[null,"close eomonth",{"$f":"EOMONTH(C23,0)","v":"2024-01-31"}]
[null,"same?",{"$f":"C149-C150","v":0}]
[]
[]
[null,"Monthly exit val foots to exit value build in global?"]
[null,"Exit Val in cf_detail",{"$f":"_xlfn.XLOOKUP($C$121,cf_detail!$F$4:$EJ$4,cf_detail!$F$2505:$EJ$2505,0)","v":14398241.008282362}]
[null,"Gross up for adjustments",{"$f":"C161*-1","v":0}]
[null,"Grossed up",{"$f":"SUM(C155:C156)","v":14398241.008282362}]
[null,"cap rate used there",{"$f":"_xlfn.XLOOKUP(global!$C$121,cf_detail!$F$4:$EJ$4,cf_detail!$F$2496:$EJ$2496,0)","v":6.4999999999999822E-2}]
[null,"implied NOI",{"$f":"C157*C158","v":935885.66553835094}]
[null,"cap using terminal here",{"$f":"C159/$E$41","v":14398241.008282322}]
[null,"adjustments",{"$f":"SUM(_xlfn.ANCHORARRAY(C51))","v":0}]
[null,"adjusted here",{"$f":"C160+C161","v":14398241.008282322}]
[]
[null,"exit val here",{"$f":"C54","v":14398241.008282322}]
[null,"matches when adjusting for local exit cap rate differential?",{"$f":"C162-C164","v":0}]

{"sheet":"leases","index":4,"n_rows":495,"n_cols":119,"rows_kept":495,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Checks!$A$1","v":0},null,null,"Leases",null,null,"Data Confidence"]
[{"$f":"$DC$204","v":0},null,null,{"$f":"global!$B$2","v":"New Industrial Template"},null,null,"Preliminary"]
[]
[null,null,">","Lease Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<"]
[]
[null,null,null,{"$f":"D9&\" \"&G9&\" - \"&G10","v":"Suite 1 - Example Tenant Lease"},null,null,null,"x",{"$f":"I9&\" \"&L9&\" - \"&L10","v":"Suite 2 - Shop"},null,null,null,null,{"$f":"N9&\" \"&Q9&\" - \"&Q10","v":"Suite 3 - Blank"},null,null,null,null,{"$f":"S9&\" \"&V9&\" - \"&V10","v":"Suite 4 - Blank"},null,null,null,null,{"$f":"X9&\" \"&AA9&\" - \"&AA10","v":"Suite 5 - Blank"},null,null,null,null,{"$f":"AC9&\" \"&AF9&\" - \"&AF10","v":"Suite 6 - Blank"},null,null,null,null,{"$f":"AH9&\" \"&AK9&\" - \"&AK10","v":"Suite 7 - Blank"},null,null,null,null,{"$f":"AM9&\" \"&AP9&\" - \"&AP10","v":"Suite 8 - Blank"},null,null,null,null,{"$f":"AR9&\" \"&AU9&\" - \"&AU10","v":"Suite 9 - Blank"},null,null,null,null,{"$f":"AW9&\" \"&AZ9&\" - \"&AZ10","v":"Suite 10 - Blank"},null,null,null,null,{"$f":"BB9&\" \"&BE9&\" - \"&BE10","v":"Suite 11 - Blank"},null,null,null,null,{"$f":"BG9&\" \"&BJ9&\" - \"&BJ10","v":"Suite 12 - Blank"},null,null,null,null,{"$f":"BL9&\" \"&BO9&\" - \"&BO10","v":"Suite 13 - Blank"},null,null,null,null,{"$f":"BQ9&\" \"&BT9&\" - \"&BT10","v":"Suite 14 - Blank"},null,null,null,null,{"$f":"BV9&\" \"&BY9&\" - \"&BY10","v":"Suite 15 - Blank"},null,null,null,null,{"$f":"CA9&\" \"&CD9&\" - \"&CD10","v":"Suite 16 - Blank"},null,null,null,null,{"$f":"CF9&\" \"&CI9&\" - \"&CI10","v":"Suite 17 - Blank"},null,null,null,null,{"$f":"CK9&\" \"&CN9&\" - \"&CN10","v":"Suite 18 - Blank"},null,null,null,null,{"$f":"CP9&\" \"&CS9&\" - \"&CS10","v":"Suite 19 - Blank"},null,null,null,null,{"$f":"CU9&\" \"&CX9&\" - \"&CX10","v":"Suite 20 - Blank"}]
[]
[null,null,null,"General",null,null,null,null,"General",null,null,null,null,"General",null,null,null,null,"General",null,null,null,null,"General",null,null,null,null,"General",null,null,null,null,"General",null,null,null,null,"General",null,null,null,null,"General",null,null,null,null,"General",null,null,null,null,"General",null,null,null,null,"General",null,null,null,null,"General",null,null,null,null,"General",null,null,null,null,"General",null,null,null,null,"General",null,null,null,null,"General",null,null,null,null,"General",null,null,null,null,"General",null,null,null,null,"General"]
[null,null,null,"Suite",null,null,{"$f":"MAX($C9:F9)+1","v":1},null,"Suite",null,null,{"$f":"G9+1","v":2},null,"Suite",null,null,{"$f":"L9+1","v":3},null,"Suite",null,null,{"$f":"Q9+1","v":4},null,"Suite",null,null,{"$f":"V9+1","v":5},null,"Suite",null,null,{"$f":"AA9+1","v":6},null,"Suite",null,null,{"$f":"AF9+1","v":7},null,"Suite",null,null,{"$f":"AK9+1","v":8},null,"Suite",null,null,{"$f":"AP9+1","v":9},null,"Suite",null,null,{"$f":"AU9+1","v":10},null,"Suite",null,null,{"$f":"AZ9+1","v":11},null,"Suite",null,null,{"$f":"BE9+1","v":12},null,"Suite",null,null,{"$f":"BJ9+1","v":13},null,"Suite",null,null,{"$f":"BO9+1","v":14},null,"Suite",null,null,{"$f":"BT9+1","v":15},null,"Suite",null,null,{"$f":"BY9+1","v":16},null,"Suite",null,null,{"$f":"CD9+1","v":17},null,"Suite",null,null,{"$f":"CI9+1","v":18},null,"Suite",null,null,{"$f":"CN9+1","v":19},null,"Suite",null,null,{"$f":"CS9+1","v":20}]
[null,null,null,"Tenant Name",null,null,"Example Tenant Lease",null,"Tenant Name",null,null,"Shop",null,"Tenant Name",null,null,"Blank",null,"Tenant Name",null,null,"Blank",null,"Tenant Name",null,null,"Blank",null,"Tenant Name",null,null,"Blank",null,"Tenant Name",null,null,"Blank",null,"Tenant Name",null,null,"Blank",null,"Tenant Name",null,null,"Blank",null,"Tenant Name",null,null,"Blank",null,"Tenant Name",null,null,"Blank",null,"Tenant Name",null,null,"Blank",null,"Tenant Name",null,null,"Blank",null,"Tenant Name",null,null,"Blank",null,"Tenant Name",null,null,"Blank",null,"Tenant Name",null,null,"Blank",null,"Tenant Name",null,null,"Blank",null,"Tenant Name",null,null,"Blank",null,"Tenant Name",null,null,"Blank",null,"Tenant Name",null,null,"Blank"]
[null,null,null,"SF",null,null,66000,null,"SF",null,null,20000,null,"SF",null,null,0,null,"SF",null,null,0,null,"SF",null,null,0,null,"SF",null,null,0,null,"SF",null,null,0,null,"SF",null,null,0,null,"SF",null,null,0,null,"SF",null,null,0,null,"SF",null,null,0,null,"SF",null,null,0,null,"SF",null,null,0,null,"SF",null,null,0,null,"SF",null,null,0,null,"SF",null,null,0,null,"SF",null,null,0,null,"SF",null,null,0,null,"SF",null,null,0,null,"SF",null,null,0]
[]
[null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions",null,null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions",null,null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions",null,null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions",null,null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions",null,null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions",null,null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions",null,null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions",null,null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions",null,null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions",null,null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions",null,null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions",null,null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions",null,null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions",null,null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions",null,null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions",null,null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions",null,null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions",null,null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions",null,null,null,null,"In-Place Lease or Post Acquisition Gen 1 Assumptions"]
[]
[null,null,null,"General",null,null,null,null,{"$f":"$D15","v":"General"},null,null,null,null,{"$f":"$D15","v":"General"},null,null,null,null,{"$f":"$D15","v":"General"},null,null,null,null,{"$f":"$D15","v":"General"},null,null,null,null,{"$f":"$D15","v":"General"},null,null,null,null,{"$f":"$D15","v":"General"},null,null,null,null,{"$f":"$D15","v":"General"},null,null,null,null,{"$f":"$D15","v":"General"},null,null,null,null,{"$f":"$D15","v":"General"},null,null,null,null,{"$f":"$D15","v":"General"},null,null,null,null,{"$f":"$D15","v":"General"},null,null,null,null,{"$f":"$D15","v":"General"},null,null,null,null,{"$f":"$D15","v":"General"},null,null,null,null,{"$f":"$D15","v":"General"},null,null,null,null,{"$f":"$D15","v":"General"},null,null,null,null,{"$f":"$D15","v":"General"},null,null,null,null,{"$f":"$D15","v":"General"},null,null,null,null,{"$f":"$D15","v":"General"},null,null,null,null,{"$f":"$D15","v":"General"}]
[null,null,null,"Reimbursement Structure",null,null,"NNN",null,{"$f":"$D16","v":"Reimbursement Structure"},null,null,"NNN",null,{"$f":"$D16","v":"Reimbursement Structure"},null,null,"NNN",null,{"$f":"$D16","v":"Reimbursement Structure"},null,null,"NNN",null,{"$f":"$D16","v":"Reimbursement Structure"},null,null,"NNN",null,{"$f":"$D16","v":"Reimbursement Structure"},null,null,"NNN",null,{"$f":"$D16","v":"Reimbursement Structure"},null,null,"NNN",null,{"$f":"$D16","v":"Reimbursement Structure"},null,null,"NNN",null,{"$f":"$D16","v":"Reimbursement Structure"},null,null,"NNN",null,{"$f":"$D16","v":"Reimbursement Structure"},null,null,"NNN",null,{"$f":"$D16","v":"Reimbursement Structure"},null,null,"NNN",null,{"$f":"$D16","v":"Reimbursement Structure"},null,null,"NNN",null,{"$f":"$D16","v":"Reimbursement Structure"},null,null,"NNN",null,{"$f":"$D16","v":"Reimbursement Structure"},null,null,"NNN",null,{"$f":"$D16","v":"Reimbursement Structure"},null,null,"NNN",null,{"$f":"$D16","v":"Reimbursement Structure"},null,null,"NNN",null,{"$f":"$D16","v":"Reimbursement Structure"},null,null,"NNN",null,{"$f":"$D16","v":"Reimbursement Structure"},null,null,"NNN",null,{"$f":"$D16","v":"Reimbursement Structure"},null,null,"NNN",null,{"$f":"$D16","v":"Reimbursement Structure"},null,null,"NNN"]
[]
["tag",null,null,"Reimbursement","Reimburse For MG","Reimburse For BYS","BYS Amount",null,{"$f":"$D18","v":"Reimbursement"},{"$f":"$E18","v":"Reimburse For MG"},{"$f":"$F18","v":"Reimburse For BYS"},{"$f":"$G18","v":"BYS Amount"},null,{"$f":"$D18","v":"Reimbursement"},{"$f":"$E18","v":"Reimburse For MG"},{"$f":"$F18","v":"Reimburse For BYS"},{"$f":"$G18","v":"BYS Amount"},null,{"$f":"$D18","v":"Reimbursement"},{"$f":"$E18","v":"Reimburse For MG"},{"$f":"$F18","v":"Reimburse For BYS"},{"$f":"$G18","v":"BYS Amount"},null,{"$f":"$D18","v":"Reimbursement"},{"$f":"$E18","v":"Reimburse For MG"},{"$f":"$F18","v":"Reimburse For BYS"},{"$f":"$G18","v":"BYS Amount"},null,{"$f":"$D18","v":"Reimbursement"},{"$f":"$E18","v":"Reimburse For MG"},{"$f":"$F18","v":"Reimburse For BYS"},{"$f":"$G18","v":"BYS Amount"},null,{"$f":"$D18","v":"Reimbursement"},{"$f":"$E18","v":"Reimburse For MG"},{"$f":"$F18","v":"Reimburse For BYS"},{"$f":"$G18","v":"BYS Amount"},null,{"$f":"$D18","v":"Reimbursement"},{"$f":"$E18","v":"Reimburse For MG"},{"$f":"$F18","v":"Reimburse For BYS"},{"$f":"$G18","v":"BYS Amount"},null,{"$f":"$D18","v":"Reimbursement"},{"$f":"$E18","v":"Reimburse For MG"},{"$f":"$F18","v":"Reimburse For BYS"},{"$f":"$G18","v":"BYS Amount"},null,{"$f":"$D18","v":"Reimbursement"},{"$f":"$E18","v":"Reimburse For MG"},{"$f":"$F18","v":"Reimburse For BYS"},{"$f":"$G18","v":"BYS Amount"},null,{"$f":"$D18","v":"Reimbursement"},{"$f":"$E18","v":"Reimburse For MG"},{"$f":"$F18","v":"Reimburse For BYS"},{"$f":"$G18","v":"BYS Amount"},null,{"$f":"$D18","v":"Reimbursement"},{"$f":"$E18","v":"Reimburse For MG"},{"$f":"$F18","v":"Reimburse For BYS"},{"$f":"$G18","v":"BYS Amount"},null,{"$f":"$D18","v":"Reimbursement"},{"$f":"$E18","v":"Reimburse For MG"},{"$f":"$F18","v":"Reimburse For BYS"},{"$f":"$G18","v":"BYS Amount"},null,{"$f":"$D18","v":"Reimbursement"},{"$f":"$E18","v":"Reimburse For MG"},{"$f":"$F18","v":"Reimburse For BYS"},{"$f":"$G18","v":"BYS Amount"},null,{"$f":"$D18","v":"Reimbursement"},{"$f":"$E18","v":"Reimburse For MG"},{"$f":"$F18","v":"Reimburse For BYS"},{"$f":"$G18","v":"BYS Amount"},null,{"$f":"$D18","v":"Reimbursement"},{"$f":"$E18","v":"Reimburse For MG"},{"$f":"$F18","v":"Reimburse For BYS"},{"$f":"$G18","v":"BYS Amount"},null,{"$f":"$D18","v":"Reimbursement"},{"$f":"$E18","v":"Reimburse For MG"},{"$f":"$F18","v":"Reimburse For BYS"},{"$f":"$G18","v":"BYS Amount"},null,{"$f":"$D18","v":"Reimbursement"},{"$f":"$E18","v":"Reimburse For MG"},{"$f":"$F18","v":"Reimburse For BYS"},{"$f":"$G18","v":"BYS Amount"},null,{"$f":"$D18","v":"Reimbursement"},{"$f":"$E18","v":"Reimburse For MG"},{"$f":"$F18","v":"Reimburse For BYS"},{"$f":"$G18","v":"BYS Amount"},null,{"$f":"$D18","v":"Reimbursement"},{"$f":"$E18","v":"Reimburse For MG"},{"$f":"$F18","v":"Reimburse For BYS"},{"$f":"$G18","v":"BYS Amount"}]
[null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary"]
["property_taxes",null,null,{"$f":"_xlfn.XLOOKUP($A20,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Property Taxes"},0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0]
["insurance",null,null,{"$f":"_xlfn.XLOOKUP($A21,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Insurance"},0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0]
["cam",null,null,{"$f":"_xlfn.XLOOKUP($A22,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"CAM"},0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0]
["management_fee",null,null,{"$f":"_xlfn.XLOOKUP($A23,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Management Fee"},0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0]
["other",null,null,{"$f":"_xlfn.XLOOKUP($A24,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Other"},0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0]
[null,null,null,"Expenses End - add rows above this line if necessary"]
[]
[null,null,null,"Rent Start (>=)","Rent End (<=)","Annual Rent PSF",null,null,{"$f":"$D27","v":"Rent Start (>=)"},{"$f":"$E27","v":"Rent End (<=)"},{"$f":"$F27","v":"Annual Rent PSF"},null,null,{"$f":"$D27","v":"Rent Start (>=)"},{"$f":"$E27","v":"Rent End (<=)"},{"$f":"$F27","v":"Annual Rent PSF"},null,null,{"$f":"$D27","v":"Rent Start (>=)"},{"$f":"$E27","v":"Rent End (<=)"},{"$f":"$F27","v":"Annual Rent PSF"},null,null,{"$f":"$D27","v":"Rent Start (>=)"},{"$f":"$E27","v":"Rent End (<=)"},{"$f":"$F27","v":"Annual Rent PSF"},null,null,{"$f":"$D27","v":"Rent Start (>=)"},{"$f":"$E27","v":"Rent End (<=)"},{"$f":"$F27","v":"Annual Rent PSF"},null,null,{"$f":"$D27","v":"Rent Start (>=)"},{"$f":"$E27","v":"Rent End (<=)"},{"$f":"$F27","v":"Annual Rent PSF"},null,null,{"$f":"$D27","v":"Rent Start (>=)"},{"$f":"$E27","v":"Rent End (<=)"},{"$f":"$F27","v":"Annual Rent PSF"},null,null,{"$f":"$D27","v":"Rent Start (>=)"},{"$f":"$E27","v":"Rent End (<=)"},{"$f":"$F27","v":"Annual Rent PSF"},null,null,{"$f":"$D27","v":"Rent Start (>=)"},{"$f":"$E27","v":"Rent End (<=)"},{"$f":"$F27","v":"Annual Rent PSF"},null,null,{"$f":"$D27","v":"Rent Start (>=)"},{"$f":"$E27","v":"Rent End (<=)"},{"$f":"$F27","v":"Annual Rent PSF"},null,null,{"$f":"$D27","v":"Rent Start (>=)"},{"$f":"$E27","v":"Rent End (<=)"},{"$f":"$F27","v":"Annual Rent PSF"},null,null,{"$f":"$D27","v":"Rent Start (>=)"},{"$f":"$E27","v":"Rent End (<=)"},{"$f":"$F27","v":"Annual Rent PSF"},null,null,{"$f":"$D27","v":"Rent Start (>=)"},{"$f":"$E27","v":"Rent End (<=)"},{"$f":"$F27","v":"Annual Rent PSF"},null,null,{"$f":"$D27","v":"Rent Start (>=)"},{"$f":"$E27","v":"Rent End (<=)"},{"$f":"$F27","v":"Annual Rent PSF"},null,null,{"$f":"$D27","v":"Rent Start (>=)"},{"$f":"$E27","v":"Rent End (<=)"},{"$f":"$F27","v":"Annual Rent PSF"},null,null,{"$f":"$D27","v":"Rent Start (>=)"},{"$f":"$E27","v":"Rent End (<=)"},{"$f":"$F27","v":"Annual Rent PSF"},null,null,{"$f":"$D27","v":"Rent Start (>=)"},{"$f":"$E27","v":"Rent End (<=)"},{"$f":"$F27","v":"Annual Rent PSF"},null,null,{"$f":"$D27","v":"Rent Start (>=)"},{"$f":"$E27","v":"Rent End (<=)"},{"$f":"$F27","v":"Annual Rent PSF"},null,null,{"$f":"$D27","v":"Rent Start (>=)"},{"$f":"$E27","v":"Rent End (<=)"},{"$f":"$F27","v":"Annual Rent PSF"}]
[null,null,null,"Rent Steps Begin - add rows below this line if necessary (If empty, re-leasing assumptions kick in)"]
[null,null,null,"2023-10-01","2024-09-30",9,null,null,"2024-10-01","2025-09-30",9,null,null,null,null,null,null,null,"2022-04-01","2023-03-31",8.2899999999999991,null,null,"2022-04-01","2023-03-31",8.2899999999999991,null,null,"2022-04-01","2023-03-31",8.2899999999999991,null,null,"2022-04-01","2023-03-31",8.2899999999999991,null,null,"2022-04-01","2023-03-31",8.2899999999999991,null,null,"2022-04-01","2023-03-31",8.2899999999999991,null,null,"2022-04-01","2023-03-31",8.2899999999999991,null,null,"2022-04-01","2023-03-31",8.2899999999999991,null,null,"2022-04-01","2023-03-31",8.2899999999999991,null,null,"2022-04-01","2023-03-31",8.2899999999999991,null,null,"2022-04-01","2023-03-31",8.2899999999999991,null,null,"2022-04-01","2023-03-31",8.2899999999999991,null,null,"2022-04-01","2023-03-31",8.2899999999999991,null,null,"2022-04-01","2023-03-31",8.2899999999999991,null,null,"2022-04-01","2023-03-31",8.2899999999999991,null,null,"2022-04-01","2023-03-31",8.2899999999999991,null,null,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,"2024-10-01","2025-09-30",9.2249999999999996,null,null,"2025-10-01","2026-09-30",9.2249999999999996,null,null,null,null,null,null,null,"2023-04-01","2024-03-31",8.2899999999999991,null,null,"2023-04-01","2024-03-31",8.2899999999999991,null,null,"2023-04-01","2024-03-31",8.2899999999999991,null,null,"2023-04-01","2024-03-31",8.2899999999999991,null,null,"2023-04-01","2024-03-31",8.2899999999999991,null,null,"2023-04-01","2024-03-31",8.2899999999999991,null,null,"2023-04-01","2024-03-31",8.2899999999999991,null,null,"2023-04-01","2024-03-31",8.2899999999999991,null,null,"2023-04-01","2024-03-31",8.2899999999999991,null,null,"2023-04-01","2024-03-31",8.2899999999999991,null,null,"2023-04-01","2024-03-31",8.2899999999999991,null,null,"2023-04-01","2024-03-31",8.2899999999999991,null,null,"2023-04-01","2024-03-31",8.2899999999999991,null,null,"2023-04-01","2024-03-31",8.2899999999999991,null,null,"2023-04-01","2024-03-31",8.2899999999999991,null,null,"2023-04-01","2024-03-31",8.2899999999999991,null,null,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,"2025-10-01","2026-09-30",9.4556249999999995,null,null,"2026-10-01","2027-09-30",9.4556249999999995]
[null,null,null,"2026-10-01","2027-09-30",9.692015624999998,null,null,"2027-10-01","2028-09-30",9.692015624999998]
[null,null,null,"2027-10-01","2028-09-30",9.9343160156249972,null,null,"2028-10-01","2029-09-30",9.9343160156249972]
[null,null,null,"2028-10-01","2029-09-30",10.182673916015622,null,null,"2029-10-01","2030-09-30",10.182673916015622]
[null,null,null,"2029-10-01","2030-09-30",10.437240763916012,null,null,"2030-10-01","2031-09-30",10.437240763916012]
[]
[null,null,null,"Rent Steps End - add rows above this line if more rent steps"]
[]
[null,null,null,"Up-Front Terms (For Post-Acq Gen 1 Only)",null,null,null,null,{"$f":"$D39","v":"Up-Front Terms (For Post-Acq Gen 1 Only)"},null,null,null,null,{"$f":"$D39","v":"Up-Front Terms (For Post-Acq Gen 1 Only)"},null,null,null,null,{"$f":"$D39","v":"Up-Front Terms (For Post-Acq Gen 1 Only)"},null,null,null,null,{"$f":"$D39","v":"Up-Front Terms (For Post-Acq Gen 1 Only)"},null,null,null,null,{"$f":"$D39","v":"Up-Front Terms (For Post-Acq Gen 1 Only)"},null,null,null,null,{"$f":"$D39","v":"Up-Front Terms (For Post-Acq Gen 1 Only)"},null,null,null,null,{"$f":"$D39","v":"Up-Front Terms (For Post-Acq Gen 1 Only)"},null,null,null,null,{"$f":"$D39","v":"Up-Front Terms (For Post-Acq Gen 1 Only)"},null,null,null,null,{"$f":"$D39","v":"Up-Front Terms (For Post-Acq Gen 1 Only)"},null,null,null,null,{"$f":"$D39","v":"Up-Front Terms (For Post-Acq Gen 1 Only)"},null,null,null,null,{"$f":"$D39","v":"Up-Front Terms (For Post-Acq Gen 1 Only)"},null,null,null,null,{"$f":"$D39","v":"Up-Front Terms (For Post-Acq Gen 1 Only)"},null,null,null,null,{"$f":"$D39","v":"Up-Front Terms (For Post-Acq Gen 1 Only)"},null,null,null,null,{"$f":"$D39","v":"Up-Front Terms (For Post-Acq Gen 1 Only)"},null,null,null,null,{"$f":"$D39","v":"Up-Front Terms (For Post-Acq Gen 1 Only)"},null,null,null,null,{"$f":"$D39","v":"Up-Front Terms (For Post-Acq Gen 1 Only)"},null,null,null,null,{"$f":"$D39","v":"Up-Front Terms (For Post-Acq Gen 1 Only)"},null,null,null,null,{"$f":"$D39","v":"Up-Front Terms (For Post-Acq Gen 1 Only)"},null,null,null,null,{"$f":"$D39","v":"Up-Front Terms (For Post-Acq Gen 1 Only)"}]
[null,null,null,"Up-Front Free Rent",null,null,3,null,{"$f":"$D40","v":"Up-Front Free Rent"},null,null,3,null,{"$f":"$D40","v":"Up-Front Free Rent"},null,null,3,null,{"$f":"$D40","v":"Up-Front Free Rent"},null,null,3,null,{"$f":"$D40","v":"Up-Front Free Rent"},null,null,3,null,{"$f":"$D40","v":"Up-Front Free Rent"},null,null,3,null,{"$f":"$D40","v":"Up-Front Free Rent"},null,null,3,null,{"$f":"$D40","v":"Up-Front Free Rent"},null,null,3,null,{"$f":"$D40","v":"Up-Front Free Rent"},null,null,3,null,{"$f":"$D40","v":"Up-Front Free Rent"},null,null,3,null,{"$f":"$D40","v":"Up-Front Free Rent"},null,null,3,null,{"$f":"$D40","v":"Up-Front Free Rent"},null,null,3,null,{"$f":"$D40","v":"Up-Front Free Rent"},null,null,3,null,{"$f":"$D40","v":"Up-Front Free Rent"},null,null,3,null,{"$f":"$D40","v":"Up-Front Free Rent"},null,null,3,null,{"$f":"$D40","v":"Up-Front Free Rent"},null,null,3,null,{"$f":"$D40","v":"Up-Front Free Rent"},null,null,3,null,{"$f":"$D40","v":"Up-Front Free Rent"},null,null,3,null,{"$f":"$D40","v":"Up-Front Free Rent"},null,null,3,null,{"$f":"$D40","v":"Up-Front Free Rent"},null,null,3]
[null,null,null,"Up-Front TI PSF",null,null,2,null,"Up-Front TI PSF",null,null,2,null,"Up-Front TI PSF",null,null,2,null,"Up-Front TI PSF",null,null,2,null,"Up-Front TI PSF",null,null,2,null,"Up-Front TI PSF",null,null,2,null,"Up-Front TI PSF",null,null,2,null,"Up-Front TI PSF",null,null,2,null,"Up-Front TI PSF",null,null,2,null,"Up-Front TI PSF",null,null,2,null,"Up-Front TI PSF",null,null,2,null,"Up-Front TI PSF",null,null,2,null,"Up-Front TI PSF",null,null,2,null,"Up-Front TI PSF",null,null,2,null,"Up-Front TI PSF",null,null,2,null,"Up-Front TI PSF",null,null,2,null,"Up-Front TI PSF",null,null,2,null,"Up-Front TI PSF",null,null,2,null,"Up-Front TI PSF",null,null,2,null,"Up-Front TI PSF",null,null,2]
[null,null,null,"Up-Front Leasing Commissions",null,null,0.05,null,"Up-Front Leasing Commissions",null,null,0.05,null,"Up-Front Leasing Commissions",null,null,0.05,null,"Up-Front Leasing Commissions",null,null,0.05,null,"Up-Front Leasing Commissions",null,null,0.05,null,"Up-Front Leasing Commissions",null,null,0.05,null,"Up-Front Leasing Commissions",null,null,0.05,null,"Up-Front Leasing Commissions",null,null,0.05,null,"Up-Front Leasing Commissions",null,null,0.05,null,"Up-Front Leasing Commissions",null,null,0.05,null,"Up-Front Leasing Commissions",null,null,0.05,null,"Up-Front Leasing Commissions",null,null,0.05,null,"Up-Front Leasing Commissions",null,null,0.05,null,"Up-Front Leasing Commissions",null,null,0.05,null,"Up-Front Leasing Commissions",null,null,0.05,null,"Up-Front Leasing Commissions",null,null,0.05,null,"Up-Front Leasing Commissions",null,null,0.05,null,"Up-Front Leasing Commissions",null,null,0.05,null,"Up-Front Leasing Commissions",null,null,0.05,null,"Up-Front Leasing Commissions",null,null,0.05]
[null,null,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1]
[]
[null,null,null,"Re-Leasing Assumptions",null,null,null,null,{"$f":"$D45","v":"Re-Leasing Assumptions"},null,null,null,null,{"$f":"$D45","v":"Re-Leasing Assumptions"},null,null,null,null,{"$f":"$D45","v":"Re-Leasing Assumptions"},null,null,null,null,{"$f":"$D45","v":"Re-Leasing Assumptions"},null,null,null,null,{"$f":"$D45","v":"Re-Leasing Assumptions"},null,null,null,null,{"$f":"$D45","v":"Re-Leasing Assumptions"},null,null,null,null,{"$f":"$D45","v":"Re-Leasing Assumptions"},null,null,null,null,{"$f":"$D45","v":"Re-Leasing Assumptions"},null,null,null,null,{"$f":"$D45","v":"Re-Leasing Assumptions"},null,null,null,null,{"$f":"$D45","v":"Re-Leasing Assumptions"},null,null,null,null,{"$f":"$D45","v":"Re-Leasing Assumptions"},null,null,null,null,{"$f":"$D45","v":"Re-Leasing Assumptions"},null,null,null,null,{"$f":"$D45","v":"Re-Leasing Assumptions"},null,null,null,null,{"$f":"$D45","v":"Re-Leasing Assumptions"},null,null,null,null,{"$f":"$D45","v":"Re-Leasing Assumptions"},null,null,null,null,{"$f":"$D45","v":"Re-Leasing Assumptions"},null,null,null,null,{"$f":"$D45","v":"Re-Leasing Assumptions"},null,null,null,null,{"$f":"$D45","v":"Re-Leasing Assumptions"},null,null,null,null,{"$f":"$D45","v":"Re-Leasing Assumptions"}]
[null,null,null,"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close",null,null,null,null,{"$f":"$D46","v":"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close"},null,null,null,null,{"$f":"$D46","v":"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close"},null,null,null,null,{"$f":"$D46","v":"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close"},null,null,null,null,{"$f":"$D46","v":"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close"},null,null,null,null,{"$f":"$D46","v":"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close"},null,null,null,null,{"$f":"$D46","v":"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close"},null,null,null,null,{"$f":"$D46","v":"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close"},null,null,null,null,{"$f":"$D46","v":"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close"},null,null,null,null,{"$f":"$D46","v":"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close"},null,null,null,null,{"$f":"$D46","v":"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close"},null,null,null,null,{"$f":"$D46","v":"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close"},null,null,null,null,{"$f":"$D46","v":"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close"},null,null,null,null,{"$f":"$D46","v":"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close"},null,null,null,null,{"$f":"$D46","v":"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close"},null,null,null,null,{"$f":"$D46","v":"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close"},null,null,null,null,{"$f":"$D46","v":"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close"},null,null,null,null,{"$f":"$D46","v":"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close"},null,null,null,null,{"$f":"$D46","v":"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close"},null,null,null,null,{"$f":"$D46","v":"If In-Place leasing assumptions are blank, Re-Leasing assumptions will begin after close"}]
[]
[null,null,null,"General",null,null,null,null,{"$f":"$D48","v":"General"},null,null,null,null,{"$f":"$D48","v":"General"},null,null,null,null,{"$f":"$D48","v":"General"},null,null,null,null,{"$f":"$D48","v":"General"},null,null,null,null,{"$f":"$D48","v":"General"},null,null,null,null,{"$f":"$D48","v":"General"},null,null,null,null,{"$f":"$D48","v":"General"},null,null,null,null,{"$f":"$D48","v":"General"},null,null,null,null,{"$f":"$D48","v":"General"},null,null,null,null,{"$f":"$D48","v":"General"},null,null,null,null,{"$f":"$D48","v":"General"},null,null,null,null,{"$f":"$D48","v":"General"},null,null,null,null,{"$f":"$D48","v":"General"},null,null,null,null,{"$f":"$D48","v":"General"},null,null,null,null,{"$f":"$D48","v":"General"},null,null,null,null,{"$f":"$D48","v":"General"},null,null,null,null,{"$f":"$D48","v":"General"},null,null,null,null,{"$f":"$D48","v":"General"},null,null,null,null,{"$f":"$D48","v":"General"}]
[null,null,null,"Reimbursement Structure",null,null,"NNN",null,"Reimbursement Structure",null,null,"NNN",null,"Reimbursement Structure",null,null,"NNN",null,"Reimbursement Structure",null,null,"NNN",null,"Reimbursement Structure",null,null,"NNN",null,"Reimbursement Structure",null,null,"NNN",null,"Reimbursement Structure",null,null,"NNN",null,"Reimbursement Structure",null,null,"NNN",null,"Reimbursement Structure",null,null,"NNN",null,"Reimbursement Structure",null,null,"NNN",null,"Reimbursement Structure",null,null,"NNN",null,"Reimbursement Structure",null,null,"NNN",null,"Reimbursement Structure",null,null,"NNN",null,"Reimbursement Structure",null,null,"NNN",null,"Reimbursement Structure",null,null,"NNN",null,"Reimbursement Structure",null,null,"NNN",null,"Reimbursement Structure",null,null,"NNN",null,"Reimbursement Structure",null,null,"NNN",null,"Reimbursement Structure",null,null,"NNN",null,"Reimbursement Structure",null,null,"NNN"]
[null,null,null,"Annual Market Rent Growth",null,null,2.5000000000000001E-2,null,"Annual Market Rent Growth",null,null,0.03,null,"Annual Market Rent Growth",null,null,0.03,null,"Annual Market Rent Growth",null,null,0.03,null,"Annual Market Rent Growth",null,null,0.03,null,"Annual Market Rent Growth",null,null,0.03,null,"Annual Market Rent Growth",null,null,0.03,null,"Annual Market Rent Growth",null,null,0.03,null,"Annual Market Rent Growth",null,null,0.03,null,"Annual Market Rent Growth",null,null,0.03,null,"Annual Market Rent Growth",null,null,0.03,null,"Annual Market Rent Growth",null,null,0.03,null,"Annual Market Rent Growth",null,null,0.03,null,"Annual Market Rent Growth",null,null,0.03,null,"Annual Market Rent Growth",null,null,0.03,null,"Annual Market Rent Growth",null,null,0.03,null,"Annual Market Rent Growth",null,null,0.03,null,"Annual Market Rent Growth",null,null,0.03,null,"Annual Market Rent Growth",null,null,0.03,null,"Annual Market Rent Growth",null,null,0.03]
[null,null,null,"Annual Releasing TI Growth",null,null,0,null,"Annual Releasing TI Growth",null,null,0,null,"Annual Releasing TI Growth",null,null,0,null,"Annual Releasing TI Growth",null,null,0,null,"Annual Releasing TI Growth",null,null,0,null,"Annual Releasing TI Growth",null,null,0,null,"Annual Releasing TI Growth",null,null,0,null,"Annual Releasing TI Growth",null,null,0,null,"Annual Releasing TI Growth",null,null,0,null,"Annual Releasing TI Growth",null,null,0,null,"Annual Releasing TI Growth",null,null,0,null,"Annual Releasing TI Growth",null,null,0,null,"Annual Releasing TI Growth",null,null,0,null,"Annual Releasing TI Growth",null,null,0,null,"Annual Releasing TI Growth",null,null,0,null,"Annual Releasing TI Growth",null,null,0,null,"Annual Releasing TI Growth",null,null,0,null,"Annual Releasing TI Growth",null,null,0,null,"Annual Releasing TI Growth",null,null,0,null,"Annual Releasing TI Growth",null,null,0]
[null,null,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1,null,"TI / LC Lead Time (if before investment start, will be zero)",null,null,1]
[]
[null,null,null,"Renewals",null,null,null,null,"Renewals",null,null,null,null,"Renewals",null,null,null,null,"Renewals",null,null,null,null,"Renewals",null,null,null,null,"Renewals",null,null,null,null,"Renewals",null,null,null,null,"Renewals",null,null,null,null,"Renewals",null,null,null,null,"Renewals",null,null,null,null,"Renewals",null,null,null,null,"Renewals",null,null,null,null,"Renewals",null,null,null,null,"Renewals",null,null,null,null,"Renewals",null,null,null,null,"Renewals",null,null,null,null,"Renewals",null,null,null,null,"Renewals",null,null,null,null,"Renewals",null,null,null,null,"Renewals"]
[null,null,null,"First Renewal Probability",null,null,0.5,null,{"$f":"$D55","v":"First Renewal Probability"},null,null,0.5,null,{"$f":"$D55","v":"First Renewal Probability"},null,null,1,null,{"$f":"$D55","v":"First Renewal Probability"},null,null,0,null,{"$f":"$D55","v":"First Renewal Probability"},null,null,0,null,{"$f":"$D55","v":"First Renewal Probability"},null,null,0,null,{"$f":"$D55","v":"First Renewal Probability"},null,null,0,null,{"$f":"$D55","v":"First Renewal Probability"},null,null,0,null,{"$f":"$D55","v":"First Renewal Probability"},null,null,0,null,{"$f":"$D55","v":"First Renewal Probability"},null,null,0,null,{"$f":"$D55","v":"First Renewal Probability"},null,null,0,null,{"$f":"$D55","v":"First Renewal Probability"},null,null,0,null,{"$f":"$D55","v":"First Renewal Probability"},null,null,0,null,{"$f":"$D55","v":"First Renewal Probability"},null,null,0,null,{"$f":"$D55","v":"First Renewal Probability"},null,null,0,null,{"$f":"$D55","v":"First Renewal Probability"},null,null,0,null,{"$f":"$D55","v":"First Renewal Probability"},null,null,0,null,{"$f":"$D55","v":"First Renewal Probability"},null,null,0,null,{"$f":"$D55","v":"First Renewal Probability"},null,null,0,null,{"$f":"$D55","v":"First Renewal Probability"},null,null,0]
[null,null,null,"Subsequent Renewal Probability",null,null,0.5,null,{"$f":"$D56","v":"Subsequent Renewal Probability"},null,null,0.5,null,{"$f":"$D56","v":"Subsequent Renewal Probability"},null,null,0,null,{"$f":"$D56","v":"Subsequent Renewal Probability"},null,null,0,null,{"$f":"$D56","v":"Subsequent Renewal Probability"},null,null,0,null,{"$f":"$D56","v":"Subsequent Renewal Probability"},null,null,0,null,{"$f":"$D56","v":"Subsequent Renewal Probability"},null,null,0,null,{"$f":"$D56","v":"Subsequent Renewal Probability"},null,null,0,null,{"$f":"$D56","v":"Subsequent Renewal Probability"},null,null,0,null,{"$f":"$D56","v":"Subsequent Renewal Probability"},null,null,0,null,{"$f":"$D56","v":"Subsequent Renewal Probability"},null,null,0,null,{"$f":"$D56","v":"Subsequent Renewal Probability"},null,null,0,null,{"$f":"$D56","v":"Subsequent Renewal Probability"},null,null,0,null,{"$f":"$D56","v":"Subsequent Renewal Probability"},null,null,0,null,{"$f":"$D56","v":"Subsequent Renewal Probability"},null,null,0,null,{"$f":"$D56","v":"Subsequent Renewal Probability"},null,null,0,null,{"$f":"$D56","v":"Subsequent Renewal Probability"},null,null,0,null,{"$f":"$D56","v":"Subsequent Renewal Probability"},null,null,0,null,{"$f":"$D56","v":"Subsequent Renewal Probability"},null,null,0,null,{"$f":"$D56","v":"Subsequent Renewal Probability"},null,null,0]
[null,null,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0,null,"Subsequent Renewal Calc. - Based on (1) First Renewal, or (0) Original Terms",null,null,0]
[null,null,null,"Repeat?",null,null,1,null,{"$f":"$D58","v":"Repeat?"},null,null,1,null,{"$f":"$D58","v":"Repeat?"},null,null,1,null,{"$f":"$D58","v":"Repeat?"},null,null,1,null,{"$f":"$D58","v":"Repeat?"},null,null,1,null,{"$f":"$D58","v":"Repeat?"},null,null,1,null,{"$f":"$D58","v":"Repeat?"},null,null,1,null,{"$f":"$D58","v":"Repeat?"},null,null,1,null,{"$f":"$D58","v":"Repeat?"},null,null,1,null,{"$f":"$D58","v":"Repeat?"},null,null,1,null,{"$f":"$D58","v":"Repeat?"},null,null,1,null,{"$f":"$D58","v":"Repeat?"},null,null,1,null,{"$f":"$D58","v":"Repeat?"},null,null,1,null,{"$f":"$D58","v":"Repeat?"},null,null,1,null,{"$f":"$D58","v":"Repeat?"},null,null,1,null,{"$f":"$D58","v":"Repeat?"},null,null,1,null,{"$f":"$D58","v":"Repeat?"},null,null,1,null,{"$f":"$D58","v":"Repeat?"},null,null,1,null,{"$f":"$D58","v":"Repeat?"},null,null,1,null,{"$f":"$D58","v":"Repeat?"},null,null,1]
[]
[null,null,null,"Reimbursement","Reimburse For MG","Reimburse For BYS","BYS Amount",null,{"$f":"$D60","v":"Reimbursement"},{"$f":"$E60","v":"Reimburse For MG"},{"$f":"$F60","v":"Reimburse For BYS"},{"$f":"$G60","v":"BYS Amount"},null,{"$f":"$D60","v":"Reimbursement"},{"$f":"$E60","v":"Reimburse For MG"},{"$f":"$F60","v":"Reimburse For BYS"},{"$f":"$G60","v":"BYS Amount"},null,{"$f":"$D60","v":"Reimbursement"},{"$f":"$E60","v":"Reimburse For MG"},{"$f":"$F60","v":"Reimburse For BYS"},{"$f":"$G60","v":"BYS Amount"},null,{"$f":"$D60","v":"Reimbursement"},{"$f":"$E60","v":"Reimburse For MG"},{"$f":"$F60","v":"Reimburse For BYS"},{"$f":"$G60","v":"BYS Amount"},null,{"$f":"$D60","v":"Reimbursement"},{"$f":"$E60","v":"Reimburse For MG"},{"$f":"$F60","v":"Reimburse For BYS"},{"$f":"$G60","v":"BYS Amount"},null,{"$f":"$D60","v":"Reimbursement"},{"$f":"$E60","v":"Reimburse For MG"},{"$f":"$F60","v":"Reimburse For BYS"},{"$f":"$G60","v":"BYS Amount"},null,{"$f":"$D60","v":"Reimbursement"},{"$f":"$E60","v":"Reimburse For MG"},{"$f":"$F60","v":"Reimburse For BYS"},{"$f":"$G60","v":"BYS Amount"},null,{"$f":"$D60","v":"Reimbursement"},{"$f":"$E60","v":"Reimburse For MG"},{"$f":"$F60","v":"Reimburse For BYS"},{"$f":"$G60","v":"BYS Amount"},null,{"$f":"$D60","v":"Reimbursement"},{"$f":"$E60","v":"Reimburse For MG"},{"$f":"$F60","v":"Reimburse For BYS"},{"$f":"$G60","v":"BYS Amount"},null,{"$f":"$D60","v":"Reimbursement"},{"$f":"$E60","v":"Reimburse For MG"},{"$f":"$F60","v":"Reimburse For BYS"},{"$f":"$G60","v":"BYS Amount"},null,{"$f":"$D60","v":"Reimbursement"},{"$f":"$E60","v":"Reimburse For MG"},{"$f":"$F60","v":"Reimburse For BYS"},{"$f":"$G60","v":"BYS Amount"},null,{"$f":"$D60","v":"Reimbursement"},{"$f":"$E60","v":"Reimburse For MG"},{"$f":"$F60","v":"Reimburse For BYS"},{"$f":"$G60","v":"BYS Amount"},null,{"$f":"$D60","v":"Reimbursement"},{"$f":"$E60","v":"Reimburse For MG"},{"$f":"$F60","v":"Reimburse For BYS"},{"$f":"$G60","v":"BYS Amount"},null,{"$f":"$D60","v":"Reimbursement"},{"$f":"$E60","v":"Reimburse For MG"},{"$f":"$F60","v":"Reimburse For BYS"},{"$f":"$G60","v":"BYS Amount"},null,{"$f":"$D60","v":"Reimbursement"},{"$f":"$E60","v":"Reimburse For MG"},{"$f":"$F60","v":"Reimburse For BYS"},{"$f":"$G60","v":"BYS Amount"},null,{"$f":"$D60","v":"Reimbursement"},{"$f":"$E60","v":"Reimburse For MG"},{"$f":"$F60","v":"Reimburse For BYS"},{"$f":"$G60","v":"BYS Amount"},null,{"$f":"$D60","v":"Reimbursement"},{"$f":"$E60","v":"Reimburse For MG"},{"$f":"$F60","v":"Reimburse For BYS"},{"$f":"$G60","v":"BYS Amount"},null,{"$f":"$D60","v":"Reimbursement"},{"$f":"$E60","v":"Reimburse For MG"},{"$f":"$F60","v":"Reimburse For BYS"},{"$f":"$G60","v":"BYS Amount"},null,{"$f":"$D60","v":"Reimbursement"},{"$f":"$E60","v":"Reimburse For MG"},{"$f":"$F60","v":"Reimburse For BYS"},{"$f":"$G60","v":"BYS Amount"}]
[null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary",null,null,null,null,"Expenses Begin - add rows below this line if necessary"]
["property_taxes",null,null,{"$f":"_xlfn.XLOOKUP($A62,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Property Taxes"},0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0,null,"Property Taxes",0,0,0]
["insurance",null,null,{"$f":"_xlfn.XLOOKUP($A63,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Insurance"},0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0,null,"Insurance",0,0,0]
["cam",null,null,{"$f":"_xlfn.XLOOKUP($A64,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"CAM"},0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0,null,"CAM",0,0,0]
["management_fee",null,null,{"$f":"_xlfn.XLOOKUP($A65,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Management Fee"},0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0,null,"Management Fee",0,0,0]
["other",null,null,{"$f":"_xlfn.XLOOKUP($A66,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Other"},0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0,null,"Other",0,0,0]
[null,null,null,"Expenses End - add rows above this line if necessary"]
[]
[null,null,null,"New vs. Renewal Terms",null,"New","Renewal",null,{"$f":"$D69","v":"New vs. Renewal Terms"},null,{"$f":"$F69","v":"New"},{"$f":"$G69","v":"Renewal"},null,{"$f":"$D69","v":"New vs. Renewal Terms"},null,{"$f":"$F69","v":"New"},{"$f":"$G69","v":"Renewal"},null,{"$f":"$D69","v":"New vs. Renewal Terms"},null,{"$f":"$F69","v":"New"},{"$f":"$G69","v":"Renewal"},null,{"$f":"$D69","v":"New vs. Renewal Terms"},null,{"$f":"$F69","v":"New"},{"$f":"$G69","v":"Renewal"},null,{"$f":"$D69","v":"New vs. Renewal Terms"},null,{"$f":"$F69","v":"New"},{"$f":"$G69","v":"Renewal"},null,{"$f":"$D69","v":"New vs. Renewal Terms"},null,{"$f":"$F69","v":"New"},{"$f":"$G69","v":"Renewal"},null,{"$f":"$D69","v":"New vs. Renewal Terms"},null,{"$f":"$F69","v":"New"},{"$f":"$G69","v":"Renewal"},null,{"$f":"$D69","v":"New vs. Renewal Terms"},null,{"$f":"$F69","v":"New"},{"$f":"$G69","v":"Renewal"},null,{"$f":"$D69","v":"New vs. Renewal Terms"},null,{"$f":"$F69","v":"New"},{"$f":"$G69","v":"Renewal"},null,{"$f":"$D69","v":"New vs. Renewal Terms"},null,{"$f":"$F69","v":"New"},{"$f":"$G69","v":"Renewal"},null,{"$f":"$D69","v":"New vs. Renewal Terms"},null,{"$f":"$F69","v":"New"},{"$f":"$G69","v":"Renewal"},null,{"$f":"$D69","v":"New vs. Renewal Terms"},null,{"$f":"$F69","v":"New"},{"$f":"$G69","v":"Renewal"},null,{"$f":"$D69","v":"New vs. Renewal Terms"},null,{"$f":"$F69","v":"New"},{"$f":"$G69","v":"Renewal"},null,{"$f":"$D69","v":"New vs. Renewal Terms"},null,{"$f":"$F69","v":"New"},{"$f":"$G69","v":"Renewal"},null,{"$f":"$D69","v":"New vs. Renewal Terms"},null,{"$f":"$F69","v":"New"},{"$f":"$G69","v":"Renewal"},null,{"$f":"$D69","v":"New vs. Renewal Terms"},null,{"$f":"$F69","v":"New"},{"$f":"$G69","v":"Renewal"},null,{"$f":"$D69","v":"New vs. Renewal Terms"},null,{"$f":"$F69","v":"New"},{"$f":"$G69","v":"Renewal"},null,{"$f":"$D69","v":"New vs. Renewal Terms"},null,{"$f":"$F69","v":"New"},{"$f":"$G69","v":"Renewal"},null,{"$f":"$D69","v":"New vs. Renewal Terms"},null,{"$f":"$F69","v":"New"},{"$f":"$G69","v":"Renewal"}]
[null,null,null,"Lease Term",null,60,60,null,"Lease Term",null,60,60,null,"Lease Term",null,60,24,null,"Lease Term",null,60,60,null,"Lease Term",null,60,60,null,"Lease Term",null,60,60,null,"Lease Term",null,60,60,null,"Lease Term",null,60,60,null,"Lease Term",null,60,60,null,"Lease Term",null,60,60,null,"Lease Term",null,60,60,null,"Lease Term",null,60,60,null,"Lease Term",null,60,60,null,"Lease Term",null,60,60,null,"Lease Term",null,60,60,null,"Lease Term",null,60,60,null,"Lease Term",null,60,60,null,"Lease Term",null,60,60,null,"Lease Term",null,60,60,null,"Lease Term",null,60,60]
[null,null,null,"Downtime",null,9,9,null,"Downtime",null,3,6,null,"Downtime",null,12,0,null,"Downtime",null,3,0,null,"Downtime",null,3,0,null,"Downtime",null,3,0,null,"Downtime",null,3,0,null,"Downtime",null,3,0,null,"Downtime",null,3,0,null,"Downtime",null,3,0,null,"Downtime",null,3,0,null,"Downtime",null,3,0,null,"Downtime",null,3,0,null,"Downtime",null,3,0,null,"Downtime",null,3,0,null,"Downtime",null,3,0,null,"Downtime",null,3,0,null,"Downtime",null,3,0,null,"Downtime",null,3,0,null,"Downtime",null,3,0]
[null,null,null,"Free Rent",null,0,0,null,"Free Rent",null,0,3,null,"Free Rent",null,12,12,null,"Free Rent",null,0,0,null,"Free Rent",null,0,0,null,"Free Rent",null,0,0,null,"Free Rent",null,0,0,null,"Free Rent",null,0,0,null,"Free Rent",null,0,0,null,"Free Rent",null,0,0,null,"Free Rent",null,0,0,null,"Free Rent",null,0,0,null,"Free Rent",null,0,0,null,"Free Rent",null,0,0,null,"Free Rent",null,0,0,null,"Free Rent",null,0,0,null,"Free Rent",null,0,0,null,"Free Rent",null,0,0,null,"Free Rent",null,0,0,null,"Free Rent",null,0,0]
[null,null,null,"Market Rent",null,9,9,null,"Market Rent",null,9.5,9,null,"Market Rent",null,10,5,null,"Market Rent",null,9,9,null,"Market Rent",null,9,9,null,"Market Rent",null,9,9,null,"Market Rent",null,9,9,null,"Market Rent",null,9,9,null,"Market Rent",null,9,9,null,"Market Rent",null,9,9,null,"Market Rent",null,9,9,null,"Market Rent",null,9,9,null,"Market Rent",null,9,9,null,"Market Rent",null,9,9,null,"Market Rent",null,9,9,null,"Market Rent",null,9,9,null,"Market Rent",null,9,9,null,"Market Rent",null,9,9,null,"Market Rent",null,9,9,null,"Market Rent",null,9,9]
[null,null,null,"TI PSF",null,2,2,null,"TI PSF",null,2,2,null,"TI PSF",null,2,0,null,"TI PSF",null,2,0,null,"TI PSF",null,2,0,null,"TI PSF",null,2,0,null,"TI PSF",null,2,0,null,"TI PSF",null,2,0,null,"TI PSF",null,2,0,null,"TI PSF",null,2,0,null,"TI PSF",null,2,0,null,"TI PSF",null,2,0,null,"TI PSF",null,2,0,null,"TI PSF",null,2,0,null,"TI PSF",null,2,0,null,"TI PSF",null,2,0,null,"TI PSF",null,2,0,null,"TI PSF",null,2,0,null,"TI PSF",null,2,0,null,"TI PSF",null,2,0]
[null,null,null,"Leasing Commissions",null,0.05,0.05,null,"Leasing Commissions",null,0.05,0.05,null,"Leasing Commissions",null,0.05,0.05,null,"Leasing Commissions",null,0.05,0.05,null,"Leasing Commissions",null,0.05,0.05,null,"Leasing Commissions",null,0.05,0.05,null,"Leasing Commissions",null,0.05,0.05,null,"Leasing Commissions",null,0.05,0.05,null,"Leasing Commissions",null,0.05,0.05,null,"Leasing Commissions",null,0.05,0.05,null,"Leasing Commissions",null,0.05,0.05,null,"Leasing Commissions",null,0.05,0.05,null,"Leasing Commissions",null,0.05,0.05,null,"Leasing Commissions",null,0.05,0.05,null,"Leasing Commissions",null,0.05,0.05,null,"Leasing Commissions",null,0.05,0.05,null,"Leasing Commissions",null,0.05,0.05,null,"Leasing Commissions",null,0.05,0.05,null,"Leasing Commissions",null,0.05,0.05,null,"Leasing Commissions",null,0.05,0.05]
[]
[null,null,">","Normalized Inputs - Automated, No Need to Mess With This. Just Make Sure you Copy it Over if you add New Leases beyond the 20 that exist here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<"]
[null,null,null,"Normalized Begin"]
[]
["suite_no",null,null,{"$f":"G9","v":1},null,null,null,null,{"$f":"L9","v":2},null,null,null,null,{"$f":"Q9","v":3},null,null,null,null,{"$f":"V9","v":4},null,null,null,null,{"$f":"AA9","v":5},null,null,null,null,{"$f":"AF9","v":6},null,null,null,null,{"$f":"AK9","v":7},null,null,null,null,{"$f":"AP9","v":8},null,null,null,null,{"$f":"AU9","v":9},null,null,null,null,{"$f":"AZ9","v":10},null,null,null,null,{"$f":"BE9","v":11},null,null,null,null,{"$f":"BJ9","v":12},null,null,null,null,{"$f":"BO9","v":13},null,null,null,null,{"$f":"BT9","v":14},null,null,null,null,{"$f":"BY9","v":15},null,null,null,null,{"$f":"CD9","v":16},null,null,null,null,{"$f":"CI9","v":17},null,null,null,null,{"$f":"CN9","v":18},null,null,null,null,{"$f":"CS9","v":19},null,null,null,null,{"$f":"CX9","v":20}]
["suite_name",null,null,{"$f":"D6","v":"Suite 1 - Example Tenant Lease"},null,null,null,null,{"$f":"I6","v":"Suite 2 - Shop"},null,null,null,null,{"$f":"N6","v":"Suite 3 - Blank"},null,null,null,null,{"$f":"S6","v":"Suite 4 - Blank"},null,null,null,null,{"$f":"X6","v":"Suite 5 - Blank"},null,null,null,null,{"$f":"AC6","v":"Suite 6 - Blank"},null,null,null,null,{"$f":"AH6","v":"Suite 7 - Blank"},null,null,null,null,{"$f":"AM6","v":"Suite 8 - Blank"},null,null,null,null,{"$f":"AR6","v":"Suite 9 - Blank"},null,null,null,null,{"$f":"AW6","v":"Suite 10 - Blank"},null,null,null,null,{"$f":"BB6","v":"Suite 11 - Blank"},null,null,null,null,{"$f":"BG6","v":"Suite 12 - Blank"},null,null,null,null,{"$f":"BL6","v":"Suite 13 - Blank"},null,null,null,null,{"$f":"BQ6","v":"Suite 14 - Blank"},null,null,null,null,{"$f":"BV6","v":"Suite 15 - Blank"},null,null,null,null,{"$f":"CA6","v":"Suite 16 - Blank"},null,null,null,null,{"$f":"CF6","v":"Suite 17 - Blank"},null,null,null,null,{"$f":"CK6","v":"Suite 18 - Blank"},null,null,null,null,{"$f":"CP6","v":"Suite 19 - Blank"},null,null,null,null,{"$f":"CU6","v":"Suite 20 - Blank"}]
["total_sf",null,null,{"$f":"G11","v":66000},null,null,null,null,{"$f":"L11","v":20000},null,null,null,null,{"$f":"Q11","v":0},null,null,null,null,{"$f":"V11","v":0},null,null,null,null,{"$f":"AA11","v":0},null,null,null,null,{"$f":"AF11","v":0},null,null,null,null,{"$f":"AK11","v":0},null,null,null,null,{"$f":"AP11","v":0},null,null,null,null,{"$f":"AU11","v":0},null,null,null,null,{"$f":"AZ11","v":0},null,null,null,null,{"$f":"BE11","v":0},null,null,null,null,{"$f":"BJ11","v":0},null,null,null,null,{"$f":"BO11","v":0},null,null,null,null,{"$f":"BT11","v":0},null,null,null,null,{"$f":"BY11","v":0},null,null,null,null,{"$f":"CD11","v":0},null,null,null,null,{"$f":"CI11","v":0},null,null,null,null,{"$f":"CN11","v":0},null,null,null,null,{"$f":"CS11","v":0},null,null,null,null,{"$f":"CX11","v":0}]
["pro_rata_share",null,null,{"$f":"D82/SUM($C$82:$CZ$82)","v":0.76744186046511631},null,null,null,null,{"$f":"I82/SUM($C$82:$CZ$82)","v":0.23255813953488372},null,null,null,null,{"$f":"N82/SUM($C$82:$CZ$82)","v":0},null,null,null,null,{"$f":"S82/SUM($C$82:$CZ$82)","v":0},null,null,null,null,{"$f":"X82/SUM($C$82:$CZ$82)","v":0},null,null,null,null,{"$f":"AC82/SUM($C$82:$CZ$82)","v":0},null,null,null,null,{"$f":"AH82/SUM($C$82:$CZ$82)","v":0},null,null,null,null,{"$f":"AM82/SUM($C$82:$CZ$82)","v":0},null,null,null,null,{"$f":"AR82/SUM($C$82:$CZ$82)","v":0},null,null,null,null,{"$f":"AW82/SUM($C$82:$CZ$82)","v":0},null,null,null,null,{"$f":"BB82/SUM($C$82:$CZ$82)","v":0},null,null,null,null,{"$f":"BG82/SUM($C$82:$CZ$82)","v":0},null,null,null,null,{"$f":"BL82/SUM($C$82:$CZ$82)","v":0},null,null,null,null,{"$f":"BQ82/SUM($C$82:$CZ$82)","v":0},null,null,null,null,{"$f":"BV82/SUM($C$82:$CZ$82)","v":0},null,null,null,null,{"$f":"CA82/SUM($C$82:$CZ$82)","v":0},null,null,null,null,{"$f":"CF82/SUM($C$82:$CZ$82)","v":0},null,null,null,null,{"$f":"CK82/SUM($C$82:$CZ$82)","v":0},null,null,null,null,{"$f":"CP82/SUM($C$82:$CZ$82)","v":0},null,null,null,null,{"$f":"CU82/SUM($C$82:$CZ$82)","v":0}]
[]
["In-Place Lease Assumptions"]
[]
["General"]
["inplace_reimbursement_structure",null,null,{"$f":"G16","v":"NNN"},null,null,null,null,{"$f":"L16","v":"NNN"},null,null,null,null,{"$f":"Q16","v":"NNN"},null,null,null,null,{"$f":"V16","v":"NNN"},null,null,null,null,{"$f":"AA16","v":"NNN"},null,null,null,null,{"$f":"AF16","v":"NNN"},null,null,null,null,{"$f":"AK16","v":"NNN"},null,null,null,null,{"$f":"AP16","v":"NNN"},null,null,null,null,{"$f":"AU16","v":"NNN"},null,null,null,null,{"$f":"AZ16","v":"NNN"},null,null,null,null,{"$f":"BE16","v":"NNN"},null,null,null,null,{"$f":"BJ16","v":"NNN"},null,null,null,null,{"$f":"BO16","v":"NNN"},null,null,null,null,{"$f":"BT16","v":"NNN"},null,null,null,null,{"$f":"BY16","v":"NNN"},null,null,null,null,{"$f":"CD16","v":"NNN"},null,null,null,null,{"$f":"CI16","v":"NNN"},null,null,null,null,{"$f":"CN16","v":"NNN"},null,null,null,null,{"$f":"CS16","v":"NNN"},null,null,null,null,{"$f":"CX16","v":"NNN"}]
[]
["Reimburse for MG"]
[{"$f":"_xlfn._xlws.FILTER(A19:A25,A19:A25<>\"\")&\"_mg\"","v":"property_taxes_mg"},null,null,{"$f":"_xlfn._xlws.FILTER(E19:E25,E19:E25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(J19:J25,J19:J25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(O19:O25,O19:O25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(T19:T25,T19:T25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(Y19:Y25,Y19:Y25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AD19:AD25,AD19:AD25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AI19:AI25,AI19:AI25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AN19:AN25,AN19:AN25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AS19:AS25,AS19:AS25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AX19:AX25,AX19:AX25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BC19:BC25,BC19:BC25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BH19:BH25,BH19:BH25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BM19:BM25,BM19:BM25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BR19:BR25,BR19:BR25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BW19:BW25,BW19:BW25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CB19:CB25,CB19:CB25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CG19:CG25,CG19:CG25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CL19:CL25,CL19:CL25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CQ19:CQ25,CQ19:CQ25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CV19:CV25,CV19:CV25<>\"\")","v":0}]
["insurance_mg",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["cam_mg",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["management_fee_mg",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["other_mg",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[]
["Reimburse for BYS"]
[{"$f":"_xlfn._xlws.FILTER(A19:A25,A19:A25<>\"\")&\"_bys\"","v":"property_taxes_bys"},null,null,{"$f":"_xlfn._xlws.FILTER(F19:F25,F19:F25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(K19:K25,K19:K25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(P19:P25,P19:P25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(U19:U25,U19:U25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(Z19:Z25,Z19:Z25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AE19:AE25,AE19:AE25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AJ19:AJ25,AJ19:AJ25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AO19:AO25,AO19:AO25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AT19:AT25,AT19:AT25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AY19:AY25,AY19:AY25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BD19:BD25,BD19:BD25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BI19:BI25,BI19:BI25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BN19:BN25,BN19:BN25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BS19:BS25,BS19:BS25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BX19:BX25,BX19:BX25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CC19:CC25,CC19:CC25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CH19:CH25,CH19:CH25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CM19:CM25,CM19:CM25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CR19:CR25,CR19:CR25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CW19:CW25,CW19:CW25<>\"\")","v":0}]
["insurance_bys",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["cam_bys",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["management_fee_bys",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["other_bys",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[]
["Reimburse for BYS Amount"]
[{"$f":"_xlfn._xlws.FILTER(A19:A25,A19:A25<>\"\")&\"_bys_amt\"","v":"property_taxes_bys_amt"},null,null,{"$f":"_xlfn._xlws.FILTER(G19:G25,G19:G25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(L19:L25,L19:L25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(Q19:Q25,Q19:Q25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(V19:V25,V19:V25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AA19:AA25,AA19:AA25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AF19:AF25,AF19:AF25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AK19:AK25,AK19:AK25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AP19:AP25,AP19:AP25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AU19:AU25,AU19:AU25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AZ19:AZ25,AZ19:AZ25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BE19:BE25,BE19:BE25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BJ19:BJ25,BJ19:BJ25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BO19:BO25,BO19:BO25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BT19:BT25,BT19:BT25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BY19:BY25,BY19:BY25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CD19:CD25,CD19:CD25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CI19:CI25,CI19:CI25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CN19:CN25,CN19:CN25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CS19:CS25,CS19:CS25<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CX19:CX25,CX19:CX25<>\"\")","v":0}]
["insurance_bys_amt",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["cam_bys_amt",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["management_fee_bys_amt",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["other_bys_amt",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[]
["In-Place Rent Schedule"]
["in_place_rent_start_col",null,null,{"$f":"COLUMN(D27)-COLUMN($C27)+1","v":2},null,null,null,null,{"$f":"COLUMN(I27)-COLUMN($C27)+1","v":7},null,null,null,null,{"$f":"COLUMN(N27)-COLUMN($C27)+1","v":12},null,null,null,null,{"$f":"COLUMN(S27)-COLUMN($C27)+1","v":17},null,null,null,null,{"$f":"COLUMN(X27)-COLUMN($C27)+1","v":22},null,null,null,null,{"$f":"COLUMN(AC27)-COLUMN($C27)+1","v":27},null,null,null,null,{"$f":"COLUMN(AH27)-COLUMN($C27)+1","v":32},null,null,null,null,{"$f":"COLUMN(AM27)-COLUMN($C27)+1","v":37},null,null,null,null,{"$f":"COLUMN(AR27)-COLUMN($C27)+1","v":42},null,null,null,null,{"$f":"COLUMN(AW27)-COLUMN($C27)+1","v":47},null,null,null,null,{"$f":"COLUMN(BB27)-COLUMN($C27)+1","v":52},null,null,null,null,{"$f":"COLUMN(BG27)-COLUMN($C27)+1","v":57},null,null,null,null,{"$f":"COLUMN(BL27)-COLUMN($C27)+1","v":62},null,null,null,null,{"$f":"COLUMN(BQ27)-COLUMN($C27)+1","v":67},null,null,null,null,{"$f":"COLUMN(BV27)-COLUMN($C27)+1","v":72},null,null,null,null,{"$f":"COLUMN(CA27)-COLUMN($C27)+1","v":77},null,null,null,null,{"$f":"COLUMN(CF27)-COLUMN($C27)+1","v":82},null,null,null,null,{"$f":"COLUMN(CK27)-COLUMN($C27)+1","v":87},null,null,null,null,{"$f":"COLUMN(CP27)-COLUMN($C27)+1","v":92},null,null,null,null,{"$f":"COLUMN(CU27)-COLUMN($C27)+1","v":97}]
["in_place_rent_end_col",null,null,{"$f":"COLUMN(E28)-COLUMN($C28)+1","v":3},null,null,null,null,{"$f":"COLUMN(J28)-COLUMN($C28)+1","v":8},null,null,null,null,{"$f":"COLUMN(O28)-COLUMN($C28)+1","v":13},null,null,null,null,{"$f":"COLUMN(T28)-COLUMN($C28)+1","v":18},null,null,null,null,{"$f":"COLUMN(Y28)-COLUMN($C28)+1","v":23},null,null,null,null,{"$f":"COLUMN(AD28)-COLUMN($C28)+1","v":28},null,null,null,null,{"$f":"COLUMN(AI28)-COLUMN($C28)+1","v":33},null,null,null,null,{"$f":"COLUMN(AN28)-COLUMN($C28)+1","v":38},null,null,null,null,{"$f":"COLUMN(AS28)-COLUMN($C28)+1","v":43},null,null,null,null,{"$f":"COLUMN(AX28)-COLUMN($C28)+1","v":48},null,null,null,null,{"$f":"COLUMN(BC28)-COLUMN($C28)+1","v":53},null,null,null,null,{"$f":"COLUMN(BH28)-COLUMN($C28)+1","v":58},null,null,null,null,{"$f":"COLUMN(BM28)-COLUMN($C28)+1","v":63},null,null,null,null,{"$f":"COLUMN(BR28)-COLUMN($C28)+1","v":68},null,null,null,null,{"$f":"COLUMN(BW28)-COLUMN($C28)+1","v":73},null,null,null,null,{"$f":"COLUMN(CB28)-COLUMN($C28)+1","v":78},null,null,null,null,{"$f":"COLUMN(CG28)-COLUMN($C28)+1","v":83},null,null,null,null,{"$f":"COLUMN(CL28)-COLUMN($C28)+1","v":88},null,null,null,null,{"$f":"COLUMN(CQ28)-COLUMN($C28)+1","v":93},null,null,null,null,{"$f":"COLUMN(CV28)-COLUMN($C28)+1","v":98}]
["in_place_rent_psf_annual_col",null,null,{"$f":"COLUMN(F29)-COLUMN($C29)+1","v":4},null,null,null,null,{"$f":"COLUMN(K29)-COLUMN($C29)+1","v":9},null,null,null,null,{"$f":"COLUMN(P29)-COLUMN($C29)+1","v":14},null,null,null,null,{"$f":"COLUMN(U29)-COLUMN($C29)+1","v":19},null,null,null,null,{"$f":"COLUMN(Z29)-COLUMN($C29)+1","v":24},null,null,null,null,{"$f":"COLUMN(AE29)-COLUMN($C29)+1","v":29},null,null,null,null,{"$f":"COLUMN(AJ29)-COLUMN($C29)+1","v":34},null,null,null,null,{"$f":"COLUMN(AO29)-COLUMN($C29)+1","v":39},null,null,null,null,{"$f":"COLUMN(AT29)-COLUMN($C29)+1","v":44},null,null,null,null,{"$f":"COLUMN(AY29)-COLUMN($C29)+1","v":49},null,null,null,null,{"$f":"COLUMN(BD29)-COLUMN($C29)+1","v":54},null,null,null,null,{"$f":"COLUMN(BI29)-COLUMN($C29)+1","v":59},null,null,null,null,{"$f":"COLUMN(BN29)-COLUMN($C29)+1","v":64},null,null,null,null,{"$f":"COLUMN(BS29)-COLUMN($C29)+1","v":69},null,null,null,null,{"$f":"COLUMN(BX29)-COLUMN($C29)+1","v":74},null,null,null,null,{"$f":"COLUMN(CC29)-COLUMN($C29)+1","v":79},null,null,null,null,{"$f":"COLUMN(CH29)-COLUMN($C29)+1","v":84},null,null,null,null,{"$f":"COLUMN(CM29)-COLUMN($C29)+1","v":89},null,null,null,null,{"$f":"COLUMN(CR29)-COLUMN($C29)+1","v":94},null,null,null,null,{"$f":"COLUMN(CW29)-COLUMN($C29)+1","v":99}]
["in_place_begin_date",null,null,{"$f":"IF(MIN(D28:E37)=0,global!$C$23,MIN(D28:E37))","v":"2023-10-01"},null,null,null,null,{"$f":"IF(MIN(I28:J37)=0,global!$C$23,MIN(I28:J37))","v":"2024-10-01"},null,null,null,null,{"$f":"IF(MIN(N28:O37)=0,global!$C$23,MIN(N28:O37))","v":"2024-01-01"},null,null,null,null,{"$f":"IF(MIN(S28:T37)=0,global!$C$23,MIN(S28:T37))","v":"2022-04-01"},null,null,null,null,{"$f":"IF(MIN(X28:Y37)=0,global!$C$23,MIN(X28:Y37))","v":"2022-04-01"},null,null,null,null,{"$f":"IF(MIN(AC28:AD37)=0,global!$C$23,MIN(AC28:AD37))","v":"2022-04-01"},null,null,null,null,{"$f":"IF(MIN(AH28:AI37)=0,global!$C$23,MIN(AH28:AI37))","v":"2022-04-01"},null,null,null,null,{"$f":"IF(MIN(AM28:AN37)=0,global!$C$23,MIN(AM28:AN37))","v":"2022-04-01"},null,null,null,null,{"$f":"IF(MIN(AR28:AS37)=0,global!$C$23,MIN(AR28:AS37))","v":"2022-04-01"},null,null,null,null,{"$f":"IF(MIN(AW28:AX37)=0,global!$C$23,MIN(AW28:AX37))","v":"2022-04-01"},null,null,null,null,{"$f":"IF(MIN(BB28:BC37)=0,global!$C$23,MIN(BB28:BC37))","v":"2022-04-01"},null,null,null,null,{"$f":"IF(MIN(BG28:BH37)=0,global!$C$23,MIN(BG28:BH37))","v":"2022-04-01"},null,null,null,null,{"$f":"IF(MIN(BL28:BM37)=0,global!$C$23,MIN(BL28:BM37))","v":"2022-04-01"},null,null,null,null,{"$f":"IF(MIN(BQ28:BR37)=0,global!$C$23,MIN(BQ28:BR37))","v":"2022-04-01"},null,null,null,null,{"$f":"IF(MIN(BV28:BW37)=0,global!$C$23,MIN(BV28:BW37))","v":"2022-04-01"},null,null,null,null,{"$f":"IF(MIN(CA28:CB37)=0,global!$C$23,MIN(CA28:CB37))","v":"2022-04-01"},null,null,null,null,{"$f":"IF(MIN(CF28:CG37)=0,global!$C$23,MIN(CF28:CG37))","v":"2022-04-01"},null,null,null,null,{"$f":"IF(MIN(CK28:CL37)=0,global!$C$23,MIN(CK28:CL37))","v":"2022-04-01"},null,null,null,null,{"$f":"IF(MIN(CP28:CQ37)=0,global!$C$23,MIN(CP28:CQ37))","v":"2022-04-01"},null,null,null,null,{"$f":"IF(MIN(CU28:CV37)=0,global!$C$23,MIN(CU28:CV37))","v":"2022-04-01"}]
["in_place_end_date",null,null,{"$f":"IF(MAX(D28:E37)=0,EOMONTH(global!$C$23,0),MAX(D28:E37))","v":"2030-09-30"},null,null,null,null,{"$f":"IF(MAX(I28:J37)=0,EOMONTH(global!$C$23,0),MAX(I28:J37))","v":"2031-09-30"},null,null,null,null,{"$f":"IF(MAX(N28:O37)=0,EOMONTH(global!$C$23,0),MAX(N28:O37))","v":"2024-01-31"},null,null,null,null,{"$f":"IF(MAX(S28:T37)=0,EOMONTH(global!$C$23,0),MAX(S28:T37))","v":"2024-03-31"},null,null,null,null,{"$f":"IF(MAX(X28:Y37)=0,EOMONTH(global!$C$23,0),MAX(X28:Y37))","v":"2024-03-31"},null,null,null,null,{"$f":"IF(MAX(AC28:AD37)=0,EOMONTH(global!$C$23,0),MAX(AC28:AD37))","v":"2024-03-31"},null,null,null,null,{"$f":"IF(MAX(AH28:AI37)=0,EOMONTH(global!$C$23,0),MAX(AH28:AI37))","v":"2024-03-31"},null,null,null,null,{"$f":"IF(MAX(AM28:AN37)=0,EOMONTH(global!$C$23,0),MAX(AM28:AN37))","v":"2024-03-31"},null,null,null,null,{"$f":"IF(MAX(AR28:AS37)=0,EOMONTH(global!$C$23,0),MAX(AR28:AS37))","v":"2024-03-31"},null,null,null,null,{"$f":"IF(MAX(AW28:AX37)=0,EOMONTH(global!$C$23,0),MAX(AW28:AX37))","v":"2024-03-31"},null,null,null,null,{"$f":"IF(MAX(BB28:BC37)=0,EOMONTH(global!$C$23,0),MAX(BB28:BC37))","v":"2024-03-31"},null,null,null,null,{"$f":"IF(MAX(BG28:BH37)=0,EOMONTH(global!$C$23,0),MAX(BG28:BH37))","v":"2024-03-31"},null,null,null,null,{"$f":"IF(MAX(BL28:BM37)=0,EOMONTH(global!$C$23,0),MAX(BL28:BM37))","v":"2024-03-31"},null,null,null,null,{"$f":"IF(MAX(BQ28:BR37)=0,EOMONTH(global!$C$23,0),MAX(BQ28:BR37))","v":"2024-03-31"},null,null,null,null,{"$f":"IF(MAX(BV28:BW37)=0,EOMONTH(global!$C$23,0),MAX(BV28:BW37))","v":"2024-03-31"},null,null,null,null,{"$f":"IF(MAX(CA28:CB37)=0,EOMONTH(global!$C$23,0),MAX(CA28:CB37))","v":"2024-03-31"},null,null,null,null,{"$f":"IF(MAX(CF28:CG37)=0,EOMONTH(global!$C$23,0),MAX(CF28:CG37))","v":"2024-03-31"},null,null,null,null,{"$f":"IF(MAX(CK28:CL37)=0,EOMONTH(global!$C$23,0),MAX(CK28:CL37))","v":"2024-03-31"},null,null,null,null,{"$f":"IF(MAX(CP28:CQ37)=0,EOMONTH(global!$C$23,0),MAX(CP28:CQ37))","v":"2024-03-31"},null,null,null,null,{"$f":"IF(MAX(CU28:CV37)=0,EOMONTH(global!$C$23,0),MAX(CU28:CV37))","v":"2024-03-31"}]
[]
["In-Place Additional Up Front Lease Terms"]
["up_front_free_rent_begins",null,null,{"$f":"EOMONTH(D115,0)","v":"2023-10-31"},null,null,null,null,{"$f":"EOMONTH(I115,0)","v":"2024-10-31"},null,null,null,null,{"$f":"EOMONTH(N115,0)","v":"2024-01-31"},null,null,null,null,{"$f":"EOMONTH(S115,0)","v":"2022-04-30"},null,null,null,null,{"$f":"EOMONTH(X115,0)","v":"2022-04-30"},null,null,null,null,{"$f":"EOMONTH(AC115,0)","v":"2022-04-30"},null,null,null,null,{"$f":"EOMONTH(AH115,0)","v":"2022-04-30"},null,null,null,null,{"$f":"EOMONTH(AM115,0)","v":"2022-04-30"},null,null,null,null,{"$f":"EOMONTH(AR115,0)","v":"2022-04-30"},null,null,null,null,{"$f":"EOMONTH(AW115,0)","v":"2022-04-30"},null,null,null,null,{"$f":"EOMONTH(BB115,0)","v":"2022-04-30"},null,null,null,null,{"$f":"EOMONTH(BG115,0)","v":"2022-04-30"},null,null,null,null,{"$f":"EOMONTH(BL115,0)","v":"2022-04-30"},null,null,null,null,{"$f":"EOMONTH(BQ115,0)","v":"2022-04-30"},null,null,null,null,{"$f":"EOMONTH(BV115,0)","v":"2022-04-30"},null,null,null,null,{"$f":"EOMONTH(CA115,0)","v":"2022-04-30"},null,null,null,null,{"$f":"EOMONTH(CF115,0)","v":"2022-04-30"},null,null,null,null,{"$f":"EOMONTH(CK115,0)","v":"2022-04-30"},null,null,null,null,{"$f":"EOMONTH(CP115,0)","v":"2022-04-30"},null,null,null,null,{"$f":"EOMONTH(CU115,0)","v":"2022-04-30"}]
["up_front_free_rent_ends",null,null,{"$f":"EOMONTH(D115,G40)","v":"2024-01-31"},null,null,null,null,{"$f":"EOMONTH(I115,L40)","v":"2025-01-31"},null,null,null,null,{"$f":"EOMONTH(N115,Q40)","v":"2024-04-30"},null,null,null,null,{"$f":"EOMONTH(S115,V40)","v":"2022-07-31"},null,null,null,null,{"$f":"EOMONTH(X115,AA40)","v":"2022-07-31"},null,null,null,null,{"$f":"EOMONTH(AC115,AF40)","v":"2022-07-31"},null,null,null,null,{"$f":"EOMONTH(AH115,AK40)","v":"2022-07-31"},null,null,null,null,{"$f":"EOMONTH(AM115,AP40)","v":"2022-07-31"},null,null,null,null,{"$f":"EOMONTH(AR115,AU40)","v":"2022-07-31"},null,null,null,null,{"$f":"EOMONTH(AW115,AZ40)","v":"2022-07-31"},null,null,null,null,{"$f":"EOMONTH(BB115,BE40)","v":"2022-07-31"},null,null,null,null,{"$f":"EOMONTH(BG115,BJ40)","v":"2022-07-31"},null,null,null,null,{"$f":"EOMONTH(BL115,BO40)","v":"2022-07-31"},null,null,null,null,{"$f":"EOMONTH(BQ115,BT40)","v":"2022-07-31"},null,null,null,null,{"$f":"EOMONTH(BV115,BY40)","v":"2022-07-31"},null,null,null,null,{"$f":"EOMONTH(CA115,CD40)","v":"2022-07-31"},null,null,null,null,{"$f":"EOMONTH(CF115,CI40)","v":"2022-07-31"},null,null,null,null,{"$f":"EOMONTH(CK115,CN40)","v":"2022-07-31"},null,null,null,null,{"$f":"EOMONTH(CP115,CS40)","v":"2022-07-31"},null,null,null,null,{"$f":"EOMONTH(CU115,CX40)","v":"2022-07-31"}]
["up_front_ti_psf",null,null,{"$f":"G41","v":2},null,null,null,null,{"$f":"L41","v":2},null,null,null,null,{"$f":"Q41","v":2},null,null,null,null,{"$f":"V41","v":2},null,null,null,null,{"$f":"AA41","v":2},null,null,null,null,{"$f":"AF41","v":2},null,null,null,null,{"$f":"AK41","v":2},null,null,null,null,{"$f":"AP41","v":2},null,null,null,null,{"$f":"AU41","v":2},null,null,null,null,{"$f":"AZ41","v":2},null,null,null,null,{"$f":"BE41","v":2},null,null,null,null,{"$f":"BJ41","v":2},null,null,null,null,{"$f":"BO41","v":2},null,null,null,null,{"$f":"BT41","v":2},null,null,null,null,{"$f":"BY41","v":2},null,null,null,null,{"$f":"CD41","v":2},null,null,null,null,{"$f":"CI41","v":2},null,null,null,null,{"$f":"CN41","v":2},null,null,null,null,{"$f":"CS41","v":2},null,null,null,null,{"$f":"CX41","v":2}]
["up_front_lc_percentage",null,null,{"$f":"G42","v":0.05},null,null,null,null,{"$f":"L42","v":0.05},null,null,null,null,{"$f":"Q42","v":0.05},null,null,null,null,{"$f":"V42","v":0.05},null,null,null,null,{"$f":"AA42","v":0.05},null,null,null,null,{"$f":"AF42","v":0.05},null,null,null,null,{"$f":"AK42","v":0.05},null,null,null,null,{"$f":"AP42","v":0.05},null,null,null,null,{"$f":"AU42","v":0.05},null,null,null,null,{"$f":"AZ42","v":0.05},null,null,null,null,{"$f":"BE42","v":0.05},null,null,null,null,{"$f":"BJ42","v":0.05},null,null,null,null,{"$f":"BO42","v":0.05},null,null,null,null,{"$f":"BT42","v":0.05},null,null,null,null,{"$f":"BY42","v":0.05},null,null,null,null,{"$f":"CD42","v":0.05},null,null,null,null,{"$f":"CI42","v":0.05},null,null,null,null,{"$f":"CN42","v":0.05},null,null,null,null,{"$f":"CS42","v":0.05},null,null,null,null,{"$f":"CX42","v":0.05}]
["up_front_ti_lc_date",null,null,{"$f":"EOMONTH(D115,G43*-1)","v":"2023-09-30"},null,null,null,null,{"$f":"EOMONTH(I115,L43*-1)","v":"2024-09-30"},null,null,null,null,{"$f":"EOMONTH(N115,Q43*-1)","v":"2023-12-31"},null,null,null,null,{"$f":"EOMONTH(S115,V43*-1)","v":"2022-03-31"},null,null,null,null,{"$f":"EOMONTH(X115,AA43*-1)","v":"2022-03-31"},null,null,null,null,{"$f":"EOMONTH(AC115,AF43*-1)","v":"2022-03-31"},null,null,null,null,{"$f":"EOMONTH(AH115,AK43*-1)","v":"2022-03-31"},null,null,null,null,{"$f":"EOMONTH(AM115,AP43*-1)","v":"2022-03-31"},null,null,null,null,{"$f":"EOMONTH(AR115,AU43*-1)","v":"2022-03-31"},null,null,null,null,{"$f":"EOMONTH(AW115,AZ43*-1)","v":"2022-03-31"},null,null,null,null,{"$f":"EOMONTH(BB115,BE43*-1)","v":"2022-03-31"},null,null,null,null,{"$f":"EOMONTH(BG115,BJ43*-1)","v":"2022-03-31"},null,null,null,null,{"$f":"EOMONTH(BL115,BO43*-1)","v":"2022-03-31"},null,null,null,null,{"$f":"EOMONTH(BQ115,BT43*-1)","v":"2022-03-31"},null,null,null,null,{"$f":"EOMONTH(BV115,BY43*-1)","v":"2022-03-31"},null,null,null,null,{"$f":"EOMONTH(CA115,CD43*-1)","v":"2022-03-31"},null,null,null,null,{"$f":"EOMONTH(CF115,CI43*-1)","v":"2022-03-31"},null,null,null,null,{"$f":"EOMONTH(CK115,CN43*-1)","v":"2022-03-31"},null,null,null,null,{"$f":"EOMONTH(CP115,CS43*-1)","v":"2022-03-31"},null,null,null,null,{"$f":"EOMONTH(CU115,CX43*-1)","v":"2022-03-31"}]
[]
["Release Assumptions"]
[]
["General"]
["release_reimbursement_structure",null,null,{"$f":"G49","v":"NNN"},null,null,null,null,{"$f":"L49","v":"NNN"},null,null,null,null,{"$f":"Q49","v":"NNN"},null,null,null,null,{"$f":"V49","v":"NNN"},null,null,null,null,{"$f":"AA49","v":"NNN"},null,null,null,null,{"$f":"AF49","v":"NNN"},null,null,null,null,{"$f":"AK49","v":"NNN"},null,null,null,null,{"$f":"AP49","v":"NNN"},null,null,null,null,{"$f":"AU49","v":"NNN"},null,null,null,null,{"$f":"AZ49","v":"NNN"},null,null,null,null,{"$f":"BE49","v":"NNN"},null,null,null,null,{"$f":"BJ49","v":"NNN"},null,null,null,null,{"$f":"BO49","v":"NNN"},null,null,null,null,{"$f":"BT49","v":"NNN"},null,null,null,null,{"$f":"BY49","v":"NNN"},null,null,null,null,{"$f":"CD49","v":"NNN"},null,null,null,null,{"$f":"CI49","v":"NNN"},null,null,null,null,{"$f":"CN49","v":"NNN"},null,null,null,null,{"$f":"CS49","v":"NNN"},null,null,null,null,{"$f":"CX49","v":"NNN"}]
["release_repeats",null,null,{"$f":"G58","v":1},null,null,null,null,{"$f":"L58","v":1},null,null,null,null,{"$f":"Q58","v":1},null,null,null,null,{"$f":"V58","v":1},null,null,null,null,{"$f":"AA58","v":1},null,null,null,null,{"$f":"AF58","v":1},null,null,null,null,{"$f":"AK58","v":1},null,null,null,null,{"$f":"AP58","v":1},null,null,null,null,{"$f":"AU58","v":1},null,null,null,null,{"$f":"AZ58","v":1},null,null,null,null,{"$f":"BE58","v":1},null,null,null,null,{"$f":"BJ58","v":1},null,null,null,null,{"$f":"BO58","v":1},null,null,null,null,{"$f":"BT58","v":1},null,null,null,null,{"$f":"BY58","v":1},null,null,null,null,{"$f":"CD58","v":1},null,null,null,null,{"$f":"CI58","v":1},null,null,null,null,{"$f":"CN58","v":1},null,null,null,null,{"$f":"CS58","v":1},null,null,null,null,{"$f":"CX58","v":1}]
["market_rent_growth",null,null,{"$f":"G50+sensi_backup!$E$19","v":2.5000000000000001E-2},null,null,null,null,{"$f":"L50+sensi_backup!$E$19","v":0.03},null,null,null,null,{"$f":"Q50+sensi_backup!$E$19","v":0.03},null,null,null,null,{"$f":"V50+sensi_backup!$E$19","v":0.03},null,null,null,null,{"$f":"AA50+sensi_backup!$E$19","v":0.03},null,null,null,null,{"$f":"AF50+sensi_backup!$E$19","v":0.03},null,null,null,null,{"$f":"AK50+sensi_backup!$E$19","v":0.03},null,null,null,null,{"$f":"AP50+sensi_backup!$E$19","v":0.03},null,null,null,null,{"$f":"AU50+sensi_backup!$E$19","v":0.03},null,null,null,null,{"$f":"AZ50+sensi_backup!$E$19","v":0.03},null,null,null,null,{"$f":"BE50+sensi_backup!$E$19","v":0.03},null,null,null,null,{"$f":"BJ50+sensi_backup!$E$19","v":0.03},null,null,null,null,{"$f":"BO50+sensi_backup!$E$19","v":0.03},null,null,null,null,{"$f":"BT50+sensi_backup!$E$19","v":0.03},null,null,null,null,{"$f":"BY50+sensi_backup!$E$19","v":0.03},null,null,null,null,{"$f":"CD50+sensi_backup!$E$19","v":0.03},null,null,null,null,{"$f":"CI50+sensi_backup!$E$19","v":0.03},null,null,null,null,{"$f":"CN50+sensi_backup!$E$19","v":0.03},null,null,null,null,{"$f":"CS50+sensi_backup!$E$19","v":0.03},null,null,null,null,{"$f":"CX50+sensi_backup!$E$19","v":0.03}]
["release_ti_lc_lead_time",null,null,{"$f":"G52","v":1},null,null,null,null,{"$f":"L52","v":1},null,null,null,null,{"$f":"Q52","v":1},null,null,null,null,{"$f":"V52","v":1},null,null,null,null,{"$f":"AA52","v":1},null,null,null,null,{"$f":"AF52","v":1},null,null,null,null,{"$f":"AK52","v":1},null,null,null,null,{"$f":"AP52","v":1},null,null,null,null,{"$f":"AU52","v":1},null,null,null,null,{"$f":"AZ52","v":1},null,null,null,null,{"$f":"BE52","v":1},null,null,null,null,{"$f":"BJ52","v":1},null,null,null,null,{"$f":"BO52","v":1},null,null,null,null,{"$f":"BT52","v":1},null,null,null,null,{"$f":"BY52","v":1},null,null,null,null,{"$f":"CD52","v":1},null,null,null,null,{"$f":"CI52","v":1},null,null,null,null,{"$f":"CN52","v":1},null,null,null,null,{"$f":"CS52","v":1},null,null,null,null,{"$f":"CX52","v":1}]
["release_ti_growth",null,null,{"$f":"G51","v":0},null,null,null,null,{"$f":"L51","v":0},null,null,null,null,{"$f":"Q51","v":0},null,null,null,null,{"$f":"V51","v":0},null,null,null,null,{"$f":"AA51","v":0},null,null,null,null,{"$f":"AF51","v":0},null,null,null,null,{"$f":"AK51","v":0},null,null,null,null,{"$f":"AP51","v":0},null,null,null,null,{"$f":"AU51","v":0},null,null,null,null,{"$f":"AZ51","v":0},null,null,null,null,{"$f":"BE51","v":0},null,null,null,null,{"$f":"BJ51","v":0},null,null,null,null,{"$f":"BO51","v":0},null,null,null,null,{"$f":"BT51","v":0},null,null,null,null,{"$f":"BY51","v":0},null,null,null,null,{"$f":"CD51","v":0},null,null,null,null,{"$f":"CI51","v":0},null,null,null,null,{"$f":"CN51","v":0},null,null,null,null,{"$f":"CS51","v":0},null,null,null,null,{"$f":"CX51","v":0}]
[]
["Release Terms - First Renewal"]
["release_blended_downtime_first",null,null,{"$f":"(F71 * (1-G55)+G71*G55)+sensi_backup!$E$22","v":9},null,null,null,null,{"$f":"(K71 * (1-L55)+L71*L55)+sensi_backup!$E$22","v":4.5},null,null,null,null,{"$f":"(P71 * (1-Q55)+Q71*Q55)+sensi_backup!$E$22","v":0},null,null,null,null,{"$f":"(U71 * (1-V55)+V71*V55)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(Z71 * (1-AA55)+AA71*AA55)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(AE71 * (1-AF55)+AF71*AF55)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(AJ71 * (1-AK55)+AK71*AK55)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(AO71 * (1-AP55)+AP71*AP55)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(AT71 * (1-AU55)+AU71*AU55)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(AY71 * (1-AZ55)+AZ71*AZ55)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(BD71 * (1-BE55)+BE71*BE55)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(BI71 * (1-BJ55)+BJ71*BJ55)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(BN71 * (1-BO55)+BO71*BO55)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(BS71 * (1-BT55)+BT71*BT55)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(BX71 * (1-BY55)+BY71*BY55)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(CC71 * (1-CD55)+CD71*CD55)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(CH71 * (1-CI55)+CI71*CI55)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(CM71 * (1-CN55)+CN71*CN55)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(CR71 * (1-CS55)+CS71*CS55)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(CW71 * (1-CX55)+CX71*CX55)+sensi_backup!$E$22","v":3}]
["release_blended_term_first",null,null,{"$f":"(F70*(1-G55) + G70*G55)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(K70*(1-L55) + L70*L55)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(P70*(1-Q55) + Q70*Q55)+sensi_backup!$E$23","v":24},null,null,null,null,{"$f":"(U70*(1-V55) + V70*V55)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(Z70*(1-AA55) + AA70*AA55)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(AE70*(1-AF55) + AF70*AF55)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(AJ70*(1-AK55) + AK70*AK55)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(AO70*(1-AP55) + AP70*AP55)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(AT70*(1-AU55) + AU70*AU55)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(AY70*(1-AZ55) + AZ70*AZ55)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(BD70*(1-BE55) + BE70*BE55)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(BI70*(1-BJ55) + BJ70*BJ55)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(BN70*(1-BO55) + BO70*BO55)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(BS70*(1-BT55) + BT70*BT55)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(BX70*(1-BY55) + BY70*BY55)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(CC70*(1-CD55) + CD70*CD55)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(CH70*(1-CI55) + CI70*CI55)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(CM70*(1-CN55) + CN70*CN55)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(CR70*(1-CS55) + CS70*CS55)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(CW70*(1-CX55) + CX70*CX55)+sensi_backup!$E$23","v":60}]
["release_blended_market_rent_psf_first",null,null,{"$f":"(F73*(1-G55) + G73*G55)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(K73*(1-L55) + L73*L55)+sensi_backup!$E$18","v":9.25},null,null,null,null,{"$f":"(P73*(1-Q55) + Q73*Q55)+sensi_backup!$E$18","v":5},null,null,null,null,{"$f":"(U73*(1-V55) + V73*V55)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(Z73*(1-AA55) + AA73*AA55)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(AE73*(1-AF55) + AF73*AF55)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(AJ73*(1-AK55) + AK73*AK55)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(AO73*(1-AP55) + AP73*AP55)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(AT73*(1-AU55) + AU73*AU55)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(AY73*(1-AZ55) + AZ73*AZ55)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(BD73*(1-BE55) + BE73*BE55)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(BI73*(1-BJ55) + BJ73*BJ55)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(BN73*(1-BO55) + BO73*BO55)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(BS73*(1-BT55) + BT73*BT55)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(BX73*(1-BY55) + BY73*BY55)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(CC73*(1-CD55) + CD73*CD55)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(CH73*(1-CI55) + CI73*CI55)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(CM73*(1-CN55) + CN73*CN55)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(CR73*(1-CS55) + CS73*CS55)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(CW73*(1-CX55) + CX73*CX55)+sensi_backup!$E$18","v":9}]
["release_blended_market_rent_annual_first",null,null,{"$f":"D137*D82","v":594000},null,null,null,null,{"$f":"I137*I82","v":185000},null,null,null,null,{"$f":"N137*N82","v":0},null,null,null,null,{"$f":"S137*S82","v":0},null,null,null,null,{"$f":"X137*X82","v":0},null,null,null,null,{"$f":"AC137*AC82","v":0},null,null,null,null,{"$f":"AH137*AH82","v":0},null,null,null,null,{"$f":"AM137*AM82","v":0},null,null,null,null,{"$f":"AR137*AR82","v":0},null,null,null,null,{"$f":"AW137*AW82","v":0},null,null,null,null,{"$f":"BB137*BB82","v":0},null,null,null,null,{"$f":"BG137*BG82","v":0},null,null,null,null,{"$f":"BL137*BL82","v":0},null,null,null,null,{"$f":"BQ137*BQ82","v":0},null,null,null,null,{"$f":"BV137*BV82","v":0},null,null,null,null,{"$f":"CA137*CA82","v":0},null,null,null,null,{"$f":"CF137*CF82","v":0},null,null,null,null,{"$f":"CK137*CK82","v":0},null,null,null,null,{"$f":"CP137*CP82","v":0},null,null,null,null,{"$f":"CU137*CU82","v":0}]
["release_blended_market_rent_monthy_first",null,null,{"$f":"D138/12","v":49500},null,null,null,null,{"$f":"I138/12","v":15416.666666666666},null,null,null,null,{"$f":"N138/12","v":0},null,null,null,null,{"$f":"S138/12","v":0},null,null,null,null,{"$f":"X138/12","v":0},null,null,null,null,{"$f":"AC138/12","v":0},null,null,null,null,{"$f":"AH138/12","v":0},null,null,null,null,{"$f":"AM138/12","v":0},null,null,null,null,{"$f":"AR138/12","v":0},null,null,null,null,{"$f":"AW138/12","v":0},null,null,null,null,{"$f":"BB138/12","v":0},null,null,null,null,{"$f":"BG138/12","v":0},null,null,null,null,{"$f":"BL138/12","v":0},null,null,null,null,{"$f":"BQ138/12","v":0},null,null,null,null,{"$f":"BV138/12","v":0},null,null,null,null,{"$f":"CA138/12","v":0},null,null,null,null,{"$f":"CF138/12","v":0},null,null,null,null,{"$f":"CK138/12","v":0},null,null,null,null,{"$f":"CP138/12","v":0},null,null,null,null,{"$f":"CU138/12","v":0}]
["release_blended_free_rent_term_first",null,null,{"$f":"F72 * (1-G55)+G72*G55","v":0},null,null,null,null,{"$f":"K72 * (1-L55)+L72*L55","v":1.5},null,null,null,null,{"$f":"P72 * (1-Q55)+Q72*Q55","v":12},null,null,null,null,{"$f":"U72 * (1-V55)+V72*V55","v":0},null,null,null,null,{"$f":"Z72 * (1-AA55)+AA72*AA55","v":0},null,null,null,null,{"$f":"AE72 * (1-AF55)+AF72*AF55","v":0},null,null,null,null,{"$f":"AJ72 * (1-AK55)+AK72*AK55","v":0},null,null,null,null,{"$f":"AO72 * (1-AP55)+AP72*AP55","v":0},null,null,null,null,{"$f":"AT72 * (1-AU55)+AU72*AU55","v":0},null,null,null,null,{"$f":"AY72 * (1-AZ55)+AZ72*AZ55","v":0},null,null,null,null,{"$f":"BD72 * (1-BE55)+BE72*BE55","v":0},null,null,null,null,{"$f":"BI72 * (1-BJ55)+BJ72*BJ55","v":0},null,null,null,null,{"$f":"BN72 * (1-BO55)+BO72*BO55","v":0},null,null,null,null,{"$f":"BS72 * (1-BT55)+BT72*BT55","v":0},null,null,null,null,{"$f":"BX72 * (1-BY55)+BY72*BY55","v":0},null,null,null,null,{"$f":"CC72 * (1-CD55)+CD72*CD55","v":0},null,null,null,null,{"$f":"CH72 * (1-CI55)+CI72*CI55","v":0},null,null,null,null,{"$f":"CM72 * (1-CN55)+CN72*CN55","v":0},null,null,null,null,{"$f":"CR72 * (1-CS55)+CS72*CS55","v":0},null,null,null,null,{"$f":"CW72 * (1-CX55)+CX72*CX55","v":0}]
[]
["Release Additional Lease Terms - First Renewal"]
["release_ti_psf_first",null,null,{"$f":"(F74 * (1-G55)+G74*G55)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(K74 * (1-L55)+L74*L55)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(P74 * (1-Q55)+Q74*Q55)+sensi_backup!$E$21","v":0},null,null,null,null,{"$f":"(U74 * (1-V55)+V74*V55)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(Z74 * (1-AA55)+AA74*AA55)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(AE74 * (1-AF55)+AF74*AF55)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(AJ74 * (1-AK55)+AK74*AK55)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(AO74 * (1-AP55)+AP74*AP55)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(AT74 * (1-AU55)+AU74*AU55)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(AY74 * (1-AZ55)+AZ74*AZ55)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(BD74 * (1-BE55)+BE74*BE55)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(BI74 * (1-BJ55)+BJ74*BJ55)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(BN74 * (1-BO55)+BO74*BO55)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(BS74 * (1-BT55)+BT74*BT55)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(BX74 * (1-BY55)+BY74*BY55)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(CC74 * (1-CD55)+CD74*CD55)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(CH74 * (1-CI55)+CI74*CI55)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(CM74 * (1-CN55)+CN74*CN55)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(CR74 * (1-CS55)+CS74*CS55)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(CW74 * (1-CX55)+CX74*CX55)+sensi_backup!$E$21","v":2}]
["release_lc_percentage_first",null,null,{"$f":"(F75 * (1-G55)+G75*G55)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(K75 * (1-L55)+L75*L55)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(P75 * (1-Q55)+Q75*Q55)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(U75 * (1-V55)+V75*V55)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(Z75 * (1-AA55)+AA75*AA55)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(AE75 * (1-AF55)+AF75*AF55)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(AJ75 * (1-AK55)+AK75*AK55)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(AO75 * (1-AP55)+AP75*AP55)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(AT75 * (1-AU55)+AU75*AU55)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(AY75 * (1-AZ55)+AZ75*AZ55)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(BD75 * (1-BE55)+BE75*BE55)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(BI75 * (1-BJ55)+BJ75*BJ55)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(BN75 * (1-BO55)+BO75*BO55)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(BS75 * (1-BT55)+BT75*BT55)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(BX75 * (1-BY55)+BY75*BY55)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(CC75 * (1-CD55)+CD75*CD55)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(CH75 * (1-CI55)+CI75*CI55)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(CM75 * (1-CN55)+CN75*CN55)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(CR75 * (1-CS55)+CS75*CS55)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(CW75 * (1-CX55)+CX75*CX55)+sensi_backup!$E$20","v":0.05}]
[]
["Release Terms - Subsequent Renewal"]
["release_blended_downtime",null,null,{"$f":"(F71 * (1-G56)+IF($G$57=0,G71,D135)*G56)+sensi_backup!$E$22","v":9},null,null,null,null,{"$f":"(K71 * (1-L56)+IF($G$57=0,L71,I135)*L56)+sensi_backup!$E$22","v":4.5},null,null,null,null,{"$f":"(P71 * (1-Q56)+IF($G$57=0,Q71,N135)*Q56)+sensi_backup!$E$22","v":12},null,null,null,null,{"$f":"(U71 * (1-V56)+IF($G$57=0,V71,S135)*V56)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(Z71 * (1-AA56)+IF($G$57=0,AA71,X135)*AA56)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(AE71 * (1-AF56)+IF($G$57=0,AF71,AC135)*AF56)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(AJ71 * (1-AK56)+IF($G$57=0,AK71,AH135)*AK56)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(AO71 * (1-AP56)+IF($G$57=0,AP71,AM135)*AP56)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(AT71 * (1-AU56)+IF($G$57=0,AU71,AR135)*AU56)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(AY71 * (1-AZ56)+IF($G$57=0,AZ71,AW135)*AZ56)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(BD71 * (1-BE56)+IF($G$57=0,BE71,BB135)*BE56)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(BI71 * (1-BJ56)+IF($G$57=0,BJ71,BG135)*BJ56)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(BN71 * (1-BO56)+IF($G$57=0,BO71,BL135)*BO56)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(BS71 * (1-BT56)+IF($G$57=0,BT71,BQ135)*BT56)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(BX71 * (1-BY56)+IF($G$57=0,BY71,BV135)*BY56)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(CC71 * (1-CD56)+IF($G$57=0,CD71,CA135)*CD56)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(CH71 * (1-CI56)+IF($G$57=0,CI71,CF135)*CI56)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(CM71 * (1-CN56)+IF($G$57=0,CN71,CK135)*CN56)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(CR71 * (1-CS56)+IF($G$57=0,CS71,CP135)*CS56)+sensi_backup!$E$22","v":3},null,null,null,null,{"$f":"(CW71 * (1-CX56)+IF($G$57=0,CX71,CU135)*CX56)+sensi_backup!$E$22","v":3}]
["release_blended_term",null,null,{"$f":"(F70*(1-G56) + IF($G$57=0,G70,D136)*G56)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(K70*(1-L56) + IF($G$57=0,L70,I136)*L56)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(P70*(1-Q56) + IF($G$57=0,Q70,N136)*Q56)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(U70*(1-V56) + IF($G$57=0,V70,S136)*V56)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(Z70*(1-AA56) + IF($G$57=0,AA70,X136)*AA56)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(AE70*(1-AF56) + IF($G$57=0,AF70,AC136)*AF56)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(AJ70*(1-AK56) + IF($G$57=0,AK70,AH136)*AK56)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(AO70*(1-AP56) + IF($G$57=0,AP70,AM136)*AP56)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(AT70*(1-AU56) + IF($G$57=0,AU70,AR136)*AU56)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(AY70*(1-AZ56) + IF($G$57=0,AZ70,AW136)*AZ56)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(BD70*(1-BE56) + IF($G$57=0,BE70,BB136)*BE56)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(BI70*(1-BJ56) + IF($G$57=0,BJ70,BG136)*BJ56)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(BN70*(1-BO56) + IF($G$57=0,BO70,BL136)*BO56)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(BS70*(1-BT56) + IF($G$57=0,BT70,BQ136)*BT56)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(BX70*(1-BY56) + IF($G$57=0,BY70,BV136)*BY56)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(CC70*(1-CD56) + IF($G$57=0,CD70,CA136)*CD56)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(CH70*(1-CI56) + IF($G$57=0,CI70,CF136)*CI56)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(CM70*(1-CN56) + IF($G$57=0,CN70,CK136)*CN56)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(CR70*(1-CS56) + IF($G$57=0,CS70,CP136)*CS56)+sensi_backup!$E$23","v":60},null,null,null,null,{"$f":"(CW70*(1-CX56) + IF($G$57=0,CX70,CU136)*CX56)+sensi_backup!$E$23","v":60}]
["release_blended_market_rent_psf",null,null,{"$f":"(F73*(1-G56) + IF($G$57=0,G73,D137)*G56)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(K73*(1-L56) + IF($G$57=0,L73,I137)*L56)+sensi_backup!$E$18","v":9.25},null,null,null,null,{"$f":"(P73*(1-Q56) + IF($G$57=0,Q73,N137)*Q56)+sensi_backup!$E$18","v":10},null,null,null,null,{"$f":"(U73*(1-V56) + IF($G$57=0,V73,S137)*V56)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(Z73*(1-AA56) + IF($G$57=0,AA73,X137)*AA56)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(AE73*(1-AF56) + IF($G$57=0,AF73,AC137)*AF56)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(AJ73*(1-AK56) + IF($G$57=0,AK73,AH137)*AK56)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(AO73*(1-AP56) + IF($G$57=0,AP73,AM137)*AP56)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(AT73*(1-AU56) + IF($G$57=0,AU73,AR137)*AU56)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(AY73*(1-AZ56) + IF($G$57=0,AZ73,AW137)*AZ56)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(BD73*(1-BE56) + IF($G$57=0,BE73,BB137)*BE56)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(BI73*(1-BJ56) + IF($G$57=0,BJ73,BG137)*BJ56)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(BN73*(1-BO56) + IF($G$57=0,BO73,BL137)*BO56)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(BS73*(1-BT56) + IF($G$57=0,BT73,BQ137)*BT56)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(BX73*(1-BY56) + IF($G$57=0,BY73,BV137)*BY56)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(CC73*(1-CD56) + IF($G$57=0,CD73,CA137)*CD56)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(CH73*(1-CI56) + IF($G$57=0,CI73,CF137)*CI56)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(CM73*(1-CN56) + IF($G$57=0,CN73,CK137)*CN56)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(CR73*(1-CS56) + IF($G$57=0,CS73,CP137)*CS56)+sensi_backup!$E$18","v":9},null,null,null,null,{"$f":"(CW73*(1-CX56) + IF($G$57=0,CX73,CU137)*CX56)+sensi_backup!$E$18","v":9}]
["release_blended_market_rent_annual",null,null,{"$f":"D149*D82","v":594000},null,null,null,null,{"$f":"I149*I82","v":185000},null,null,null,null,{"$f":"N149*N82","v":0},null,null,null,null,{"$f":"S149*S82","v":0},null,null,null,null,{"$f":"X149*X82","v":0},null,null,null,null,{"$f":"AC149*AC82","v":0},null,null,null,null,{"$f":"AH149*AH82","v":0},null,null,null,null,{"$f":"AM149*AM82","v":0},null,null,null,null,{"$f":"AR149*AR82","v":0},null,null,null,null,{"$f":"AW149*AW82","v":0},null,null,null,null,{"$f":"BB149*BB82","v":0},null,null,null,null,{"$f":"BG149*BG82","v":0},null,null,null,null,{"$f":"BL149*BL82","v":0},null,null,null,null,{"$f":"BQ149*BQ82","v":0},null,null,null,null,{"$f":"BV149*BV82","v":0},null,null,null,null,{"$f":"CA149*CA82","v":0},null,null,null,null,{"$f":"CF149*CF82","v":0},null,null,null,null,{"$f":"CK149*CK82","v":0},null,null,null,null,{"$f":"CP149*CP82","v":0},null,null,null,null,{"$f":"CU149*CU82","v":0}]
["release_blended_market_rent_monthy",null,null,{"$f":"D150/12","v":49500},null,null,null,null,{"$f":"I150/12","v":15416.666666666666},null,null,null,null,{"$f":"N150/12","v":0},null,null,null,null,{"$f":"S150/12","v":0},null,null,null,null,{"$f":"X150/12","v":0},null,null,null,null,{"$f":"AC150/12","v":0},null,null,null,null,{"$f":"AH150/12","v":0},null,null,null,null,{"$f":"AM150/12","v":0},null,null,null,null,{"$f":"AR150/12","v":0},null,null,null,null,{"$f":"AW150/12","v":0},null,null,null,null,{"$f":"BB150/12","v":0},null,null,null,null,{"$f":"BG150/12","v":0},null,null,null,null,{"$f":"BL150/12","v":0},null,null,null,null,{"$f":"BQ150/12","v":0},null,null,null,null,{"$f":"BV150/12","v":0},null,null,null,null,{"$f":"CA150/12","v":0},null,null,null,null,{"$f":"CF150/12","v":0},null,null,null,null,{"$f":"CK150/12","v":0},null,null,null,null,{"$f":"CP150/12","v":0},null,null,null,null,{"$f":"CU150/12","v":0}]
["release_blended_free_rent_term",null,null,{"$f":"F72 * (1-G56)+IF($G$57=0,G72,D140)*G56","v":0},null,null,null,null,{"$f":"K72 * (1-L56)+IF($G$57=0,L72,I140)*L56","v":1.5},null,null,null,null,{"$f":"P72 * (1-Q56)+IF($G$57=0,Q72,N140)*Q56","v":12},null,null,null,null,{"$f":"U72 * (1-V56)+IF($G$57=0,V72,S140)*V56","v":0},null,null,null,null,{"$f":"Z72 * (1-AA56)+IF($G$57=0,AA72,X140)*AA56","v":0},null,null,null,null,{"$f":"AE72 * (1-AF56)+IF($G$57=0,AF72,AC140)*AF56","v":0},null,null,null,null,{"$f":"AJ72 * (1-AK56)+IF($G$57=0,AK72,AH140)*AK56","v":0},null,null,null,null,{"$f":"AO72 * (1-AP56)+IF($G$57=0,AP72,AM140)*AP56","v":0},null,null,null,null,{"$f":"AT72 * (1-AU56)+IF($G$57=0,AU72,AR140)*AU56","v":0},null,null,null,null,{"$f":"AY72 * (1-AZ56)+IF($G$57=0,AZ72,AW140)*AZ56","v":0},null,null,null,null,{"$f":"BD72 * (1-BE56)+IF($G$57=0,BE72,BB140)*BE56","v":0},null,null,null,null,{"$f":"BI72 * (1-BJ56)+IF($G$57=0,BJ72,BG140)*BJ56","v":0},null,null,null,null,{"$f":"BN72 * (1-BO56)+IF($G$57=0,BO72,BL140)*BO56","v":0},null,null,null,null,{"$f":"BS72 * (1-BT56)+IF($G$57=0,BT72,BQ140)*BT56","v":0},null,null,null,null,{"$f":"BX72 * (1-BY56)+IF($G$57=0,BY72,BV140)*BY56","v":0},null,null,null,null,{"$f":"CC72 * (1-CD56)+IF($G$57=0,CD72,CA140)*CD56","v":0},null,null,null,null,{"$f":"CH72 * (1-CI56)+IF($G$57=0,CI72,CF140)*CI56","v":0},null,null,null,null,{"$f":"CM72 * (1-CN56)+IF($G$57=0,CN72,CK140)*CN56","v":0},null,null,null,null,{"$f":"CR72 * (1-CS56)+IF($G$57=0,CS72,CP140)*CS56","v":0},null,null,null,null,{"$f":"CW72 * (1-CX56)+IF($G$57=0,CX72,CU140)*CX56","v":0}]
[]
["Release Additional Lease Terms - Subsequent Renewal"]
["release_ti_psf",null,null,{"$f":"(F74 * (1-G56)+IF($G$57=0,G74,D143)*G56)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(K74 * (1-L56)+IF($G$57=0,L74,I143)*L56)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(P74 * (1-Q56)+IF($G$57=0,Q74,N143)*Q56)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(U74 * (1-V56)+IF($G$57=0,V74,S143)*V56)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(Z74 * (1-AA56)+IF($G$57=0,AA74,X143)*AA56)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(AE74 * (1-AF56)+IF($G$57=0,AF74,AC143)*AF56)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(AJ74 * (1-AK56)+IF($G$57=0,AK74,AH143)*AK56)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(AO74 * (1-AP56)+IF($G$57=0,AP74,AM143)*AP56)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(AT74 * (1-AU56)+IF($G$57=0,AU74,AR143)*AU56)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(AY74 * (1-AZ56)+IF($G$57=0,AZ74,AW143)*AZ56)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(BD74 * (1-BE56)+IF($G$57=0,BE74,BB143)*BE56)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(BI74 * (1-BJ56)+IF($G$57=0,BJ74,BG143)*BJ56)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(BN74 * (1-BO56)+IF($G$57=0,BO74,BL143)*BO56)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(BS74 * (1-BT56)+IF($G$57=0,BT74,BQ143)*BT56)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(BX74 * (1-BY56)+IF($G$57=0,BY74,BV143)*BY56)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(CC74 * (1-CD56)+IF($G$57=0,CD74,CA143)*CD56)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(CH74 * (1-CI56)+IF($G$57=0,CI74,CF143)*CI56)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(CM74 * (1-CN56)+IF($G$57=0,CN74,CK143)*CN56)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(CR74 * (1-CS56)+IF($G$57=0,CS74,CP143)*CS56)+sensi_backup!$E$21","v":2},null,null,null,null,{"$f":"(CW74 * (1-CX56)+IF($G$57=0,CX74,CU143)*CX56)+sensi_backup!$E$21","v":2}]
["release_lc_percentage",null,null,{"$f":"(F75 * (1-G56)+IF($G$57=0,G75,D144)*G56)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(K75 * (1-L56)+IF($G$57=0,L75,I144)*L56)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(P75 * (1-Q56)+IF($G$57=0,Q75,N144)*Q56)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(U75 * (1-V56)+IF($G$57=0,V75,S144)*V56)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(Z75 * (1-AA56)+IF($G$57=0,AA75,X144)*AA56)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(AE75 * (1-AF56)+IF($G$57=0,AF75,AC144)*AF56)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(AJ75 * (1-AK56)+IF($G$57=0,AK75,AH144)*AK56)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(AO75 * (1-AP56)+IF($G$57=0,AP75,AM144)*AP56)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(AT75 * (1-AU56)+IF($G$57=0,AU75,AR144)*AU56)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(AY75 * (1-AZ56)+IF($G$57=0,AZ75,AW144)*AZ56)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(BD75 * (1-BE56)+IF($G$57=0,BE75,BB144)*BE56)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(BI75 * (1-BJ56)+IF($G$57=0,BJ75,BG144)*BJ56)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(BN75 * (1-BO56)+IF($G$57=0,BO75,BL144)*BO56)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(BS75 * (1-BT56)+IF($G$57=0,BT75,BQ144)*BT56)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(BX75 * (1-BY56)+IF($G$57=0,BY75,BV144)*BY56)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(CC75 * (1-CD56)+IF($G$57=0,CD75,CA144)*CD56)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(CH75 * (1-CI56)+IF($G$57=0,CI75,CF144)*CI56)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(CM75 * (1-CN56)+IF($G$57=0,CN75,CK144)*CN56)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(CR75 * (1-CS56)+IF($G$57=0,CS75,CP144)*CS56)+sensi_backup!$E$20","v":0.05},null,null,null,null,{"$f":"(CW75 * (1-CX56)+IF($G$57=0,CX75,CU144)*CX56)+sensi_backup!$E$20","v":0.05}]
[]
["Reimburse for MG - Release"]
[{"$f":"_xlfn._xlws.FILTER(A61:A67,A61:A67<>\"\")&\"_mg_release\"","v":"property_taxes_mg_release"},null,null,{"$f":"_xlfn._xlws.FILTER(E61:E67,E61:E67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(J61:J67,J61:J67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(O61:O67,O61:O67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(T61:T67,T61:T67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(Y61:Y67,Y61:Y67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AD61:AD67,AD61:AD67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AI61:AI67,AI61:AI67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AN61:AN67,AN61:AN67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AS61:AS67,AS61:AS67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AX61:AX67,AX61:AX67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BC61:BC67,BC61:BC67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BH61:BH67,BH61:BH67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BM61:BM67,BM61:BM67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BR61:BR67,BR61:BR67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BW61:BW67,BW61:BW67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CB61:CB67,CB61:CB67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CG61:CG67,CG61:CG67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CL61:CL67,CL61:CL67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CQ61:CQ67,CQ61:CQ67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CV61:CV67,CV61:CV67<>\"\")","v":0}]
["insurance_mg_release",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["cam_mg_release",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["management_fee_mg_release",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["other_mg_release",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[]
["Reimburse for BYS - Release"]
[{"$f":"_xlfn._xlws.FILTER(A61:A67,A61:A67<>\"\")&\"_bys_release\"","v":"property_taxes_bys_release"},null,null,{"$f":"_xlfn._xlws.FILTER(F61:F67,F61:F67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(K61:K67,K61:K67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(P61:P67,P61:P67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(U61:U67,U61:U67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(Z61:Z67,Z61:Z67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AE61:AE67,AE61:AE67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AJ61:AJ67,AJ61:AJ67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AO61:AO67,AO61:AO67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AT61:AT67,AT61:AT67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AY61:AY67,AY61:AY67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BD61:BD67,BD61:BD67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BI61:BI67,BI61:BI67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BN61:BN67,BN61:BN67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BS61:BS67,BS61:BS67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BX61:BX67,BX61:BX67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CC61:CC67,CC61:CC67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CH61:CH67,CH61:CH67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CM61:CM67,CM61:CM67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CR61:CR67,CR61:CR67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CW61:CW67,CW61:CW67<>\"\")","v":0}]
["insurance_bys_release",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["cam_bys_release",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["management_fee_bys_release",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["other_bys_release",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[]
["Reimburse for BYS Amount - Release"]
[{"$f":"_xlfn._xlws.FILTER(A61:A67,A61:A67<>\"\")&\"_bys_release_amt\"","v":"property_taxes_bys_release_amt"},null,null,{"$f":"_xlfn._xlws.FILTER(G61:G67,G61:G67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(L61:L67,L61:L67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(Q61:Q67,Q61:Q67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(V61:V67,V61:V67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AA61:AA67,AA61:AA67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AF61:AF67,AF61:AF67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AK61:AK67,AK61:AK67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AP61:AP67,AP61:AP67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AU61:AU67,AU61:AU67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(AZ61:AZ67,AZ61:AZ67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BE61:BE67,BE61:BE67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BJ61:BJ67,BJ61:BJ67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BO61:BO67,BO61:BO67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BT61:BT67,BT61:BT67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(BY61:BY67,BY61:BY67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CD61:CD67,CD61:CD67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CI61:CI67,CI61:CI67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CN61:CN67,CN61:CN67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CS61:CS67,CS61:CS67<>\"\")","v":0},null,null,null,null,{"$f":"_xlfn._xlws.FILTER(CX61:CX67,CX61:CX67<>\"\")","v":0}]
["insurance_bys_release_amt",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["cam_bys_release_amt",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["management_fee_bys_release_amt",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
["other_bys_release_amt",null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[]
[null,null,null,"Normalized End"]
[]
["checks (off to right)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"checks"]
[null,null,"README to Add New Leases:"]
[null,null,{"$f":"\"You may add new leases within the > and < arrows (look at row \"&ROW(C4)&\")\"","v":"You may add new leases within the > and < arrows (look at row 4)"}]
[null,null,"The green \"begin\" and \"end\" bars track new data entered."]
[null,null,"If you need more room, just add new rows above and below the green bars"]
[null,null,"If you do not do this, the data you enter will not be picked up in the model."]
[null,null,"When you copy over a lease template, make sure you get the ENTIRE columns' data"]
[null,null,"There is backup logic in the section below that you are meant to copy with the input"]
[null,null,"All you have to do is select the entire columns before copy-pasting"]
[null,null,"FYI, Windows shortcut CTRL + SPACEBAR selects the entire column. You can use SHIFT"]
[null,null,"To highlight more columns, then CTRL + SPACEBAR again before CTRL+C & CTRL+V to paste"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-urgent TBU - standardize 'renewal' / 're-lease' metrics, tags, and proper names."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-urgent TBU - perhaps I can fit everything but the core input onto a backup sheet. Just need to get clever there, can do later"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-urgent TBU - record video of me adding and removing leases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-urgent TBU - check no gaps or overlaps in-place rent schedule"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"check","result"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DB$206","v":"Every OpEx in Tags has Reimburse Logic?"},{"$f":"DC209","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DB220","v":"All Suite #s are Unique?"},{"$f":"DC223","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DB$211","v":"No OpEx missing?"},{"$f":"DC218","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pro-rata share totals 100%",{"$f":"SUM(C83:CZ83)-1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"local check",{"$f":"COUNTIFS(DC198:DC203,\"<>0\")","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Every OpEx in Tags has Reimburse Logic?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"all opex in tags",{"$f":"COUNTIFS(tags!$D$46:$D$52,\"tag\")","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"opex reimbursed in here",{"$f":"COUNTA(D19:D25)-2","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"same?",{"$f":"DC207-DC208","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No OpEx missing?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"here",{"$f":"COUNTA(A19:A25)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"expenses!$C$2","v":"New Industrial Template"},{"$f":"COUNTA(expenses!A10:A16)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"tags!$C$2","v":"New Industrial Template"},{"$f":"COUNTA(tags!E46:E52)-2","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"monthly - cash flows",{"$f":"COUNTA(lease_opex_detail!C26:C31)","v":5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"same?",{"$f":"_xlfn.MINIFS(DC212:DC217,DC212:DC217,\"<>0\")-_xlfn.MAXIFS(DC212:DC217,DC212:DC217,\"<>0\")","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Suite #s are Unique?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truly Unique Suite #s",{"$f":"COUNTA(_xlfn.UNIQUE(_xlfn.ANCHORARRAY(DB228)))","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"List of Unique Suite #s",{"$f":"COUNTA(_xlfn.ANCHORARRAY(DB228))","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"same?",{"$f":"DC221-DC222","v":0}]
[]
["Additional Data (off to right)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Data"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unique Suite #s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn._xlws.FILTER(_xlfn.UNIQUE(TRANSPOSE(C80:CZ80)),_xlfn.UNIQUE(TRANSPOSE(C80:CZ80))<>0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In-Place Rent All Together (end result is the smaller table on the far right)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The magic of this is that the table will automatically grow and shrink as needed"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sequencer counts:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DD256*DC256","v":200},{"$f":"COUNTA(_xlfn.ANCHORARRAY(DB228))","v":20},{"$f":"ROWS(D28:D37)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Normalize all Rent Schedules into One Unfiltered Output"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sequencers",null,null,"Indexers",null,null,"Unfiltered Values",null,null,null,"filter unwanted rows and columns"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sequence","suite #","lease input row #","in_place_rent_start_col","in_place_rent_end_col","in_place_rent_psf_annual_col","In-Place Rent Start Date","In-Place Rent End Date","In-Place Rent PSF Annual",null,"suite #","In-Place Rent Start Date","In-Place Rent End Date","In-Place Rent PSF Annual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SEQUENCE(_xlfn.ANCHORARRAY(DB256))","v":1},{"$f":"FLOOR((_xlfn.ANCHORARRAY(DB260)-1)/$DD$256,1)+1","v":1},{"$f":"MOD(_xlfn.ANCHORARRAY($DB260)-1,$DD$256)+1","v":1},{"$f":"INDEX($C$78:$CZ$179,MATCH(DE$259,$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY($DC260),$C$80:$CZ$80,0))","v":2},{"$f":"INDEX($C$78:$CZ$179,MATCH(DF$259,$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY($DC260),$C$80:$CZ$80,0))","v":3},{"$f":"INDEX($C$78:$CZ$179,MATCH(DG$259,$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY($DC260),$C$80:$CZ$80,0))","v":4},{"$f":"INDEX($C$28:$CZ$37,_xlfn.ANCHORARRAY($DD260),_xlfn.ANCHORARRAY(DE260))","v":"Rent Steps Begin - add rows below this line if necessary (If empty, re-leasing assumptions kick in)"},{"$f":"INDEX($C$28:$CZ$37,_xlfn.ANCHORARRAY($DD260),_xlfn.ANCHORARRAY(DF260))","v":"00:00:00"},{"$f":"INDEX($C$28:$CZ$37,_xlfn.ANCHORARRAY($DD260),_xlfn.ANCHORARRAY(DG260))","v":0},null,{"$f":"_xlfn._xlws.FILTER(_xlfn.ANCHORARRAY(DC260),(_xlfn.ANCHORARRAY($DH$260)>0)*ISNUMBER(_xlfn.ANCHORARRAY($DH$260)))","v":1},{"$f":"_xlfn._xlws.FILTER(_xlfn.ANCHORARRAY(DH260),(_xlfn.ANCHORARRAY($DH$260)>0)*ISNUMBER(_xlfn.ANCHORARRAY($DH$260)))","v":"2023-10-01"},{"$f":"_xlfn._xlws.FILTER(_xlfn.ANCHORARRAY(DI260),(_xlfn.ANCHORARRAY($DH$260)>0)*ISNUMBER(_xlfn.ANCHORARRAY($DH$260)))","v":"2024-09-30"},{"$f":"_xlfn._xlws.FILTER(_xlfn.ANCHORARRAY(DJ260),(_xlfn.ANCHORARRAY($DH$260)>0)*ISNUMBER(_xlfn.ANCHORARRAY($DH$260)))","v":9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1,2,2,3,4,"2023-10-01","2024-09-30",9,null,1,"2024-10-01","2025-09-30",9.2249999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1,3,2,3,4,"2024-10-01","2025-09-30",9.2249999999999996,null,1,"2025-10-01","2026-09-30",9.4556249999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1,4,2,3,4,"2025-10-01","2026-09-30",9.4556249999999995,null,1,"2026-10-01","2027-09-30",9.692015624999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,1,5,2,3,4,"2026-10-01","2027-09-30",9.692015624999998,null,1,"2027-10-01","2028-09-30",9.9343160156249972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,1,6,2,3,4,"2027-10-01","2028-09-30",9.9343160156249972,null,1,"2028-10-01","2029-09-30",10.182673916015622]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1,7,2,3,4,"2028-10-01","2029-09-30",10.182673916015622,null,1,"2029-10-01","2030-09-30",10.437240763916012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,1,8,2,3,4,"2029-10-01","2030-09-30",10.437240763916012,null,2,"2024-10-01","2025-09-30",9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,1,9,2,3,4,"00:00:00","00:00:00",0,null,2,"2025-10-01","2026-09-30",9.2249999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,1,10,2,3,4,"Rent Steps End - add rows above this line if more rent steps","00:00:00",0,null,2,"2026-10-01","2027-09-30",9.4556249999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,2,1,7,8,9,"00:00:00","00:00:00",0,null,2,"2027-10-01","2028-09-30",9.692015624999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,2,2,7,8,9,"2024-10-01","2025-09-30",9,null,2,"2028-10-01","2029-09-30",9.9343160156249972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2,3,7,8,9,"2025-10-01","2026-09-30",9.2249999999999996,null,2,"2029-10-01","2030-09-30",10.182673916015622]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,2,4,7,8,9,"2026-10-01","2027-09-30",9.4556249999999995,null,2,"2030-10-01","2031-09-30",10.437240763916012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,2,5,7,8,9,"2027-10-01","2028-09-30",9.692015624999998,null,4,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,2,6,7,8,9,"2028-10-01","2029-09-30",9.9343160156249972,null,4,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,2,7,7,8,9,"2029-10-01","2030-09-30",10.182673916015622,null,5,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2,8,7,8,9,"2030-10-01","2031-09-30",10.437240763916012,null,5,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,2,9,7,8,9,"00:00:00","00:00:00",0,null,6,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,2,10,7,8,9,"00:00:00","00:00:00",0,null,6,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,3,1,12,13,14,"00:00:00","00:00:00",0,null,7,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,3,2,12,13,14,"00:00:00","00:00:00",0,null,7,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,3,3,12,13,14,"00:00:00","00:00:00",0,null,8,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,3,4,12,13,14,"00:00:00","00:00:00",0,null,8,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,3,5,12,13,14,"00:00:00","00:00:00",0,null,9,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,3,6,12,13,14,"00:00:00","00:00:00",0,null,9,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,3,7,12,13,14,"00:00:00","00:00:00",0,null,10,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,3,8,12,13,14,"00:00:00","00:00:00",0,null,10,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,3,9,12,13,14,"00:00:00","00:00:00",0,null,11,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,3,10,12,13,14,"00:00:00","00:00:00",0,null,11,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,4,1,17,18,19,"00:00:00","00:00:00",0,null,12,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,4,2,17,18,19,"2022-04-01","2023-03-31",8.2899999999999991,null,12,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,4,3,17,18,19,"2023-04-01","2024-03-31",8.2899999999999991,null,13,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,4,4,17,18,19,"00:00:00","00:00:00",0,null,13,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,4,5,17,18,19,"00:00:00","00:00:00",0,null,14,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,4,6,17,18,19,"00:00:00","00:00:00",0,null,14,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,4,7,17,18,19,"00:00:00","00:00:00",0,null,15,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,4,8,17,18,19,"00:00:00","00:00:00",0,null,15,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,4,9,17,18,19,"00:00:00","00:00:00",0,null,16,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,10,17,18,19,"00:00:00","00:00:00",0,null,16,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,5,1,22,23,24,"00:00:00","00:00:00",0,null,17,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,5,2,22,23,24,"2022-04-01","2023-03-31",8.2899999999999991,null,17,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,5,3,22,23,24,"2023-04-01","2024-03-31",8.2899999999999991,null,18,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,5,4,22,23,24,"00:00:00","00:00:00",0,null,18,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,5,5,22,23,24,"00:00:00","00:00:00",0,null,19,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,5,6,22,23,24,"00:00:00","00:00:00",0,null,19,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,5,7,22,23,24,"00:00:00","00:00:00",0,null,20,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,5,8,22,23,24,"00:00:00","00:00:00",0,null,20,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,5,9,22,23,24,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,5,10,22,23,24,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,6,1,27,28,29,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,6,2,27,28,29,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,6,3,27,28,29,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,6,4,27,28,29,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,6,5,27,28,29,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,6,6,27,28,29,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,6,7,27,28,29,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,6,8,27,28,29,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,6,9,27,28,29,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,6,10,27,28,29,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,7,1,32,33,34,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,7,2,32,33,34,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,7,3,32,33,34,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,7,4,32,33,34,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,7,5,32,33,34,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,7,6,32,33,34,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,7,7,32,33,34,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,7,8,32,33,34,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,7,9,32,33,34,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,7,10,32,33,34,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,8,1,37,38,39,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,8,2,37,38,39,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,8,3,37,38,39,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,8,4,37,38,39,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,8,5,37,38,39,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,8,6,37,38,39,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,8,7,37,38,39,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,8,8,37,38,39,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,8,9,37,38,39,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,8,10,37,38,39,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,9,1,42,43,44,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,9,2,42,43,44,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,9,3,42,43,44,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,9,4,42,43,44,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,9,5,42,43,44,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,9,6,42,43,44,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,9,7,42,43,44,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,9,8,42,43,44,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,9,9,42,43,44,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,9,10,42,43,44,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,10,1,47,48,49,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,10,2,47,48,49,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,10,3,47,48,49,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,10,4,47,48,49,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,10,5,47,48,49,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,10,6,47,48,49,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,10,7,47,48,49,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,10,8,47,48,49,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,10,9,47,48,49,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,10,10,47,48,49,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,11,1,52,53,54,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,11,2,52,53,54,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,11,3,52,53,54,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,11,4,52,53,54,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,11,5,52,53,54,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,11,6,52,53,54,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,11,7,52,53,54,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,11,8,52,53,54,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,11,9,52,53,54,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,11,10,52,53,54,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,12,1,57,58,59,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,12,2,57,58,59,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,12,3,57,58,59,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,12,4,57,58,59,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,12,5,57,58,59,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,12,6,57,58,59,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,12,7,57,58,59,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,12,8,57,58,59,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,12,9,57,58,59,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,12,10,57,58,59,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,13,1,62,63,64,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,13,2,62,63,64,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,13,3,62,63,64,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,13,4,62,63,64,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,13,5,62,63,64,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,13,6,62,63,64,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,13,7,62,63,64,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,13,8,62,63,64,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,13,9,62,63,64,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,13,10,62,63,64,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,14,1,67,68,69,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,14,2,67,68,69,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,14,3,67,68,69,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,14,4,67,68,69,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,14,5,67,68,69,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,14,6,67,68,69,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,14,7,67,68,69,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,14,8,67,68,69,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,14,9,67,68,69,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,14,10,67,68,69,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,15,1,72,73,74,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,15,2,72,73,74,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,15,3,72,73,74,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,15,4,72,73,74,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,15,5,72,73,74,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,15,6,72,73,74,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,15,7,72,73,74,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,15,8,72,73,74,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,15,9,72,73,74,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,15,10,72,73,74,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,16,1,77,78,79,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,16,2,77,78,79,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,16,3,77,78,79,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,16,4,77,78,79,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,16,5,77,78,79,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,16,6,77,78,79,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,16,7,77,78,79,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,16,8,77,78,79,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,16,9,77,78,79,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,16,10,77,78,79,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161,17,1,82,83,84,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162,17,2,82,83,84,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163,17,3,82,83,84,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164,17,4,82,83,84,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,17,5,82,83,84,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,17,6,82,83,84,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167,17,7,82,83,84,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,17,8,82,83,84,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169,17,9,82,83,84,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,17,10,82,83,84,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171,18,1,87,88,89,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172,18,2,87,88,89,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173,18,3,87,88,89,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174,18,4,87,88,89,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,18,5,87,88,89,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,18,6,87,88,89,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177,18,7,87,88,89,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178,18,8,87,88,89,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179,18,9,87,88,89,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,18,10,87,88,89,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181,19,1,92,93,94,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182,19,2,92,93,94,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183,19,3,92,93,94,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184,19,4,92,93,94,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,19,5,92,93,94,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186,19,6,92,93,94,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187,19,7,92,93,94,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188,19,8,92,93,94,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189,19,9,92,93,94,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,19,10,92,93,94,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191,20,1,97,98,99,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192,20,2,97,98,99,"2022-04-01","2023-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,20,3,97,98,99,"2023-04-01","2024-03-31",8.2899999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194,20,4,97,98,99,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,20,5,97,98,99,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,20,6,97,98,99,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197,20,7,97,98,99,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198,20,8,97,98,99,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,20,9,97,98,99,"00:00:00","00:00:00",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,20,10,97,98,99,"00:00:00","00:00:00",0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Average Blended Rates for Sensitivity Output"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,138,null,141,172,170,134,135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lease ID","Lease Name","SF","Release Market Rent PSF","Release Annual Rent","Release Market Rent Growth","Release LC %","Release TI PSF","Release Downtime (months)","Release Term (months)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total / Wtd Avg",{"$f":"SUM(_xlfn.ANCHORARRAY(DD476))","v":86000},{"$f":"SUMPRODUCT(_xlfn.ANCHORARRAY(DE476),_xlfn.ANCHORARRAY($DD476))/$DD475","v":9.0581395348837201},{"$f":"SUM(_xlfn.ANCHORARRAY(DF476))","v":779000},{"$f":"SUMPRODUCT(_xlfn.ANCHORARRAY(DG476),_xlfn.ANCHORARRAY($DF476))/$DF475","v":2.6187419768934531E-2},{"$f":"SUMPRODUCT(_xlfn.ANCHORARRAY(DH476),_xlfn.ANCHORARRAY($DF476))/$DF475","v":0.05},{"$f":"SUMPRODUCT(_xlfn.ANCHORARRAY(DI476),_xlfn.ANCHORARRAY($DD476))/$DD475","v":2},{"$f":"SUMPRODUCT(_xlfn.ANCHORARRAY(DJ476),_xlfn.ANCHORARRAY($DF476))/$DF475","v":7.9313222079589218},{"$f":"SUMPRODUCT(_xlfn.ANCHORARRAY(DK476),_xlfn.ANCHORARRAY($DF476))/$DF475","v":60}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.ANCHORARRAY(DB228)","v":1},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($DB476),$C$80:$CZ$80,$C$81:$CZ$81,0)","v":"Suite 1 - Example Tenant Lease"},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($DB476),$C$80:$CZ$80,$C$82:$CZ$82,0)","v":66000},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($DB476),$C$80:$CZ$80,$C$149:$CZ$149,0)","v":9},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($DB476),$C$80:$CZ$80,$C$150:$CZ$150,0)","v":594000},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($DB476),$C$80:$CZ$80,$C$130:$CZ$130,0)","v":2.5000000000000001E-2},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($DB476),$C$80:$CZ$80,$C$156:$CZ$156,0)","v":0.05},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($DB476),$C$80:$CZ$80,$C$155:$CZ$155,0)","v":2},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($DB476),$C$80:$CZ$80,$C$147:$CZ$147,0)","v":9},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($DB476),$C$80:$CZ$80,$C$148:$CZ$148,0)","v":60}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Suite 2 - Shop",20000,9.25,185000,0.03,0.05,2,4.5,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Suite 3 - Blank",0,10,0,0.03,0.05,2,12,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Suite 4 - Blank",0,9,0,0.03,"01:12:00","1900-01-02",3,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Suite 5 - Blank",0,9,0,0.03,"01:12:00","1900-01-02",3,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Suite 6 - Blank",0,9,0,0.03,"01:12:00","1900-01-02",3,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Suite 7 - Blank",0,9,0,0.03,"01:12:00","1900-01-02",3,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Suite 8 - Blank",0,9,0,0.03,"01:12:00","1900-01-02",3,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Suite 9 - Blank",0,9,0,0.03,"01:12:00","1900-01-02",3,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Suite 10 - Blank",0,9,0,0.03,"01:12:00","1900-01-02",3,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Suite 11 - Blank",0,9,0,0.03,"01:12:00","1900-01-02",3,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Suite 12 - Blank",0,9,0,0.03,"01:12:00","1900-01-02",3,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Suite 13 - Blank",0,9,0,0.03,"01:12:00","1900-01-02",3,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Suite 14 - Blank",0,9,0,0.03,"01:12:00","1900-01-02",3,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Suite 15 - Blank",0,9,0,0.03,"01:12:00","1900-01-02",3,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Suite 16 - Blank",0,9,0,0.03,"01:12:00","1900-01-02",3,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"Suite 17 - Blank",0,9,0,0.03,"01:12:00","1900-01-02",3,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Suite 18 - Blank",0,9,0,0.03,"01:12:00","1900-01-02",3,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Suite 19 - Blank",0,9,0,0.03,"01:12:00","1900-01-02",3,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Suite 20 - Blank",0,9,0,0.03,"01:12:00","1900-01-02",3,60]

{"sheet":"other","index":5,"n_rows":31,"n_cols":146,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Checks!$A$1","v":0},null,"Other Income",null,null,null,null,"Data Confidence"]
[{"$f":"$D$31","v":0},null,{"$f":"global!$B$2","v":"New Industrial Template"},null,null,null,null,"Preliminary"]
[]
[null,null,"Other Income Inputs",null,null,null,null,null,null,"Timeline"]
[null,null,null,null,null,null,null,null,null,"Hold Month #",0,{"$f":"+K5+1","v":1},{"$f":"+L5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"+BX5+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"+EJ5+1","v":130},131,132]
[null,null,null,null,null,null,null,null,null,"Hold Year #",0,{"$f":"IF(MOD(K5,12)=0,K6+1,K6)","v":1},{"$f":"IF(MOD(L5,12)=0,L6+1,L6)","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,{"$f":"IF(MOD(BX5,12)=0,BX6+1,BX6)","v":6},6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,{"$f":"IF(MOD(EJ5,12)=0,EJ6+1,EJ6)","v":11},11,11]
[null,null,"Item","Total","PSF","Month Start","Month End","Total Months",null,"Date",{"$f":"EOMONTH(global!$C$23,0)","v":"2024-01-31"},{"$f":"EOMONTH(K7,1)","v":"2024-02-29"},{"$f":"EOMONTH(L7,1)","v":"2024-03-31"},"2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30",{"$f":"EOMONTH(EF7,1)","v":"2034-07-31"},"2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","<","Total","Check"]
[null,null,"budget begins",null,{"$f":"IF(D8:D22=\"\",\"\",D8:D22/global!$C$12)","v":""},null,null,{"$f":"IF(D8:D21=\"\",\"\",G8:G21-F8:F21+1)","v":""},null,{"$f":"C8:C22","v":"budget begins"},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=K$5)*($G$8:$G$21>=K$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=L$5)*($G$8:$G$21>=L$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=M$5)*($G$8:$G$21>=M$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=N$5)*($G$8:$G$21>=N$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=O$5)*($G$8:$G$21>=O$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=P$5)*($G$8:$G$21>=P$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=Q$5)*($G$8:$G$21>=Q$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=R$5)*($G$8:$G$21>=R$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=S$5)*($G$8:$G$21>=S$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=T$5)*($G$8:$G$21>=T$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=U$5)*($G$8:$G$21>=U$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=V$5)*($G$8:$G$21>=V$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=W$5)*($G$8:$G$21>=W$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=X$5)*($G$8:$G$21>=X$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=Y$5)*($G$8:$G$21>=Y$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=Z$5)*($G$8:$G$21>=Z$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AA$5)*($G$8:$G$21>=AA$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AB$5)*($G$8:$G$21>=AB$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AC$5)*($G$8:$G$21>=AC$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AD$5)*($G$8:$G$21>=AD$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AE$5)*($G$8:$G$21>=AE$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AF$5)*($G$8:$G$21>=AF$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AG$5)*($G$8:$G$21>=AG$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AH$5)*($G$8:$G$21>=AH$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AI$5)*($G$8:$G$21>=AI$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AJ$5)*($G$8:$G$21>=AJ$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AK$5)*($G$8:$G$21>=AK$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AL$5)*($G$8:$G$21>=AL$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AM$5)*($G$8:$G$21>=AM$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AN$5)*($G$8:$G$21>=AN$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AO$5)*($G$8:$G$21>=AO$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AP$5)*($G$8:$G$21>=AP$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AQ$5)*($G$8:$G$21>=AQ$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AR$5)*($G$8:$G$21>=AR$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AS$5)*($G$8:$G$21>=AS$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AT$5)*($G$8:$G$21>=AT$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AU$5)*($G$8:$G$21>=AU$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AV$5)*($G$8:$G$21>=AV$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AW$5)*($G$8:$G$21>=AW$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AX$5)*($G$8:$G$21>=AX$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AY$5)*($G$8:$G$21>=AY$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=AZ$5)*($G$8:$G$21>=AZ$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BA$5)*($G$8:$G$21>=BA$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BB$5)*($G$8:$G$21>=BB$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BC$5)*($G$8:$G$21>=BC$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BD$5)*($G$8:$G$21>=BD$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BE$5)*($G$8:$G$21>=BE$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BF$5)*($G$8:$G$21>=BF$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BG$5)*($G$8:$G$21>=BG$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BH$5)*($G$8:$G$21>=BH$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BI$5)*($G$8:$G$21>=BI$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BJ$5)*($G$8:$G$21>=BJ$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BK$5)*($G$8:$G$21>=BK$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BL$5)*($G$8:$G$21>=BL$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BM$5)*($G$8:$G$21>=BM$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BN$5)*($G$8:$G$21>=BN$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BO$5)*($G$8:$G$21>=BO$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BP$5)*($G$8:$G$21>=BP$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BQ$5)*($G$8:$G$21>=BQ$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BR$5)*($G$8:$G$21>=BR$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BS$5)*($G$8:$G$21>=BS$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BT$5)*($G$8:$G$21>=BT$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BU$5)*($G$8:$G$21>=BU$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BV$5)*($G$8:$G$21>=BV$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BW$5)*($G$8:$G$21>=BW$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BX$5)*($G$8:$G$21>=BX$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BY$5)*($G$8:$G$21>=BY$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=BZ$5)*($G$8:$G$21>=BZ$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CA$5)*($G$8:$G$21>=CA$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CB$5)*($G$8:$G$21>=CB$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CC$5)*($G$8:$G$21>=CC$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CD$5)*($G$8:$G$21>=CD$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CE$5)*($G$8:$G$21>=CE$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CF$5)*($G$8:$G$21>=CF$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CG$5)*($G$8:$G$21>=CG$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CH$5)*($G$8:$G$21>=CH$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CI$5)*($G$8:$G$21>=CI$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CJ$5)*($G$8:$G$21>=CJ$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CK$5)*($G$8:$G$21>=CK$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CL$5)*($G$8:$G$21>=CL$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CM$5)*($G$8:$G$21>=CM$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CN$5)*($G$8:$G$21>=CN$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CO$5)*($G$8:$G$21>=CO$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CP$5)*($G$8:$G$21>=CP$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CQ$5)*($G$8:$G$21>=CQ$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CR$5)*($G$8:$G$21>=CR$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CS$5)*($G$8:$G$21>=CS$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CT$5)*($G$8:$G$21>=CT$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CU$5)*($G$8:$G$21>=CU$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CV$5)*($G$8:$G$21>=CV$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CW$5)*($G$8:$G$21>=CW$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CX$5)*($G$8:$G$21>=CX$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CY$5)*($G$8:$G$21>=CY$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=CZ$5)*($G$8:$G$21>=CZ$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DA$5)*($G$8:$G$21>=DA$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DB$5)*($G$8:$G$21>=DB$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DC$5)*($G$8:$G$21>=DC$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DD$5)*($G$8:$G$21>=DD$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DE$5)*($G$8:$G$21>=DE$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DF$5)*($G$8:$G$21>=DF$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DG$5)*($G$8:$G$21>=DG$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DH$5)*($G$8:$G$21>=DH$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DI$5)*($G$8:$G$21>=DI$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DJ$5)*($G$8:$G$21>=DJ$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DK$5)*($G$8:$G$21>=DK$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DL$5)*($G$8:$G$21>=DL$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DM$5)*($G$8:$G$21>=DM$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DN$5)*($G$8:$G$21>=DN$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DO$5)*($G$8:$G$21>=DO$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DP$5)*($G$8:$G$21>=DP$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DQ$5)*($G$8:$G$21>=DQ$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DR$5)*($G$8:$G$21>=DR$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DS$5)*($G$8:$G$21>=DS$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DT$5)*($G$8:$G$21>=DT$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DU$5)*($G$8:$G$21>=DU$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DV$5)*($G$8:$G$21>=DV$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DW$5)*($G$8:$G$21>=DW$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DX$5)*($G$8:$G$21>=DX$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DY$5)*($G$8:$G$21>=DY$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=DZ$5)*($G$8:$G$21>=DZ$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=EA$5)*($G$8:$G$21>=EA$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=EB$5)*($G$8:$G$21>=EB$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=EC$5)*($G$8:$G$21>=EC$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=ED$5)*($G$8:$G$21>=ED$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=EE$5)*($G$8:$G$21>=EE$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=EF$5)*($G$8:$G$21>=EF$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=EG$5)*($G$8:$G$21>=EG$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=EH$5)*($G$8:$G$21>=EH$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=EI$5)*($G$8:$G$21>=EI$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=EJ$5)*($G$8:$G$21>=EJ$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=EK$5)*($G$8:$G$21>=EK$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=EL$5)*($G$8:$G$21>=EL$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$21=\"\",\"\",($F$8:$F$21<=EM$5)*($G$8:$G$21>=EM$5)*($D$8:$D$21/_xlfn.ANCHORARRAY($H$8)))","v":""},null,{"$f":"_xlfn.BYROW(J8:EN21,_xlfn.LAMBDA(_xlpm.x,SUM(_xlpm.x)))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY(EO8)<>D8:D21,1,0)","v":0}]
[null,null,"Yard Rent",400000,4.6511627906976747,1,72,72,null,"Yard Rent",0,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,400000.00000000035,0]
[null,null,"Other Income #2",0,0,1,1,1,null,"Other Income #2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,"Other Income #3",0,0,1,1,1,null,"Other Income #3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,"Other",0,0,1,1,1,null,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,"Other",0,0,1,1,1,null,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,"Other",0,0,1,1,1,null,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,"Other",0,0,1,1,1,null,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,"Other",0,0,1,1,1,null,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,"Other",0,0,1,1,1,null,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,"Other",0,0,1,1,1,null,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,"Other",0,0,1,1,1,null,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,"Other",0,0,1,1,1,null,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,"budget ends",null,"",null,null,"",null,"budget ends","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0,0]
[null,null,"Total Other Income",{"$f":"SUM(D8:D21)","v":400000},4.6511627906976747,{"$f":"_xlfn.MINIFS(F8:F21,D8:D21,\"<>0\")","v":1},{"$f":"_xlfn.MAXIFS(G8:G21,E8:E21,\"<>0\")","v":72},{"$f":"IF(D22=\"\",\"\",G22-F22+1)","v":72},null,"Total Other Income",{"$f":"SUM(K8:K21)","v":0},{"$f":"SUM(L8:L21)","v":5555.5555555555557},{"$f":"SUM(M8:M21)","v":5555.5555555555557},5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,{"$f":"SUM(BW8:BW21)","v":5555.5555555555557},5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI8:EI21)","v":0},0,0,0,{"$f":"SUM(EM8:EM21)","v":0},null,400000.00000000035,0]
[]
[]
[null,null,"Checks"]
[]
[null,null,"check","result"]
[null,null,0,0]
[null,null,"timeline spends exact budget?",{"$f":"$EP$22","v":0}]
[null,null,0,0]
[null,null,"local check",{"$f":"COUNTIFS(D28:D30,\"<>0\")","v":0}]

{"sheet":"expenses","index":6,"n_rows":52,"n_cols":15,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Checks!$A$1","v":0},null,"Expenses",null,null,null,null,null,null,null,null,null,null,null,"Data Confidence"]
[{"$f":"$D$52","v":0},null,{"$f":"global!$B$2","v":"New Industrial Template"},null,null,null,null,null,null,null,null,null,null,null,"Preliminary"]
[]
["tag",null,"Control Panel"]
[]
[null,null,"Expense Inputs"]
[]
[null,null,null,"Annualized T-12",null,"Hold Period",null,null,"Property Tax Assessment"]
[null,null,"OpEx","T-12 Total","PSF","Y1 Total","PSF"]
[null,null,"add new expenses below here",null,null,null,null,null,"Property Tax Rate",null,null,0.01]
["property_taxes",null,{"$f":"_xlfn.XLOOKUP($A11,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Property Taxes"},40000,{"$f":"IFERROR(D11:D17/$D$20,0)","v":0.46511627906976744},{"$f":"D39","v":40000},{"$f":"IFERROR(F11:F17/$D$20,0)","v":0.46511627906976744},{"$f":"+F11:F15/12","v":3333.3333333333335},"Non Ad-Valorum Taxes",null,null,0]
["insurance",null,{"$f":"_xlfn.XLOOKUP($A12,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Insurance"},20000,0.23255813953488372,20000,0.23255813953488372,1666.6666666666667,"Current Assessed Value",null,null,4000000]
["cam",null,{"$f":"_xlfn.XLOOKUP($A13,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"CAM"},15000,0.1744186046511628,15000,0.1744186046511628,1250,"Reassessed Upon Acquisition?",null,null,0]
["management_fee",null,{"$f":"_xlfn.XLOOKUP($A14,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Management Fee"},0,0,{"$f":"SUM(lease_opex_detail!H6489:S6589)*-1","v":47285.384842999403},0.54983005631394655,3940.4487369166168,"Reassessed Upon Sale?",null,null,0]
["other",null,{"$f":"_xlfn.XLOOKUP($A15,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Other"},0,0,4000,4.6511627906976744E-2,333.33333333333331,"Percentage of Value Assessed",null,null,1]
[null,null,"add new expenses above here",null,0,null,0]
[null,null,"Total",{"$f":"SUM(D11:D15)","v":75000},0.87209302325581395,{"$f":"SUM(F11:F15)","v":126285.3848429994},1.4684347074767372]
[null,null,null,null,null,null,null,null,"OpEx Assumptions"]
[null,null,"General",null,null,null,null,null,"Annual Expense Growth",null,null,2.5000000000000001E-2]
[null,null,"Property SF",{"$f":"global!$C$12","v":86000},null,null,null,null,"Property Management Fee %",null,null,0.06]
[null,null,null,null,null,null,null,null,"Annual Capital Reserves/SF",null,null,0.3]
[]
[null,null,"Annual Inputs",1,{"$f":"+D23+1","v":2},{"$f":"+E23+1","v":3},4,5,6,7,8,9,10,{"$f":"+M23+1","v":11}]
[]
[null,null,"General",null,null,null,null,null,null,null,null,null,null,null,"Growth Type"]
["credit_loss",null,"Credit Loss",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,"Margin"]
["property_taxes",null,"Property Tax Growth Rates",0,2.5000000000000001E-2,{"$f":"E27","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,"BoY"]
["insurance",null,"Insurance",0,2.5000000000000001E-2,{"$f":"E28","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,"BoY"]
["cam",null,"CAM",2.5000000000000001E-2,{"$f":"D29","v":2.5000000000000001E-2},{"$f":"E29","v":2.5000000000000001E-2},{"$f":"F29","v":2.5000000000000001E-2},{"$f":"G29","v":2.5000000000000001E-2},{"$f":"H29","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,"Smooth Skip First Month"]
["other",null,"Other OpEx",2.5000000000000001E-2,{"$f":"D30","v":2.5000000000000001E-2},{"$f":"E30","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,"Smooth Skip First Month"]
["capital_reserves",null,"Capital Reserves",0,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,"BoY"]
[]
[null,null,"Hold Period Property Taxes (ex. Reassessment upon Sale, which is modeled in Monthly Logic Below)"]
[null,null,"Property Tax Rate",{"$f":"$L$10","v":0.01},{"$f":"D34","v":0.01},{"$f":"E34","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,"Assessed Value",{"$f":"IF($L$13=1,global!$C$29*expenses!$L$15,expenses!$L$12)*(1+sensi_backup!$E$26)","v":4000000},{"$f":"D35*(1+E$27)","v":4099999.9999999995},4202499.9999999991,4307562.4999999991,4415251.5624999991,4525632.8515624991,4638773.6728515616,{"$f":"J35*(1+K$27)","v":4754743.0146728503},4873611.5900396714,4995451.8797906628,5120338.176785429]
[null,null,"Ad-Valorem Taxes",{"$f":"D34*D35","v":40000},{"$f":"E34*E35","v":40999.999999999993},42024.999999999993,43075.624999999993,44152.515624999993,45256.328515624991,46387.736728515614,47547.430146728504,48736.115900396711,49954.518797906632,51203.381767854291]
[null,null,"Non-Ad Valorum Taxes",{"$f":"$L$11","v":0},{"$f":"D37*(1+E$27)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Less Credits",0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Property Taxes",{"$f":"SUM(D36:D38)","v":40000},{"$f":"SUM(E36:E38)","v":40999.999999999993},{"$f":"SUM(F36:F38)","v":42024.999999999993},{"$f":"SUM(G36:G38)","v":43075.624999999993},{"$f":"SUM(H36:H38)","v":44152.515624999993},45256.328515624991,46387.736728515614,47547.430146728504,48736.115900396711,49954.518797906632,51203.381767854291]
[]
[]
[null,null,"checks"]
[]
[]
[]
[]
[]
[null,null,"check","result"]
[null,null,0,0]
[null,null,"confirm management fee Y1",{"$f":"SUMIFS(_xlfn.ANCHORARRAY(cf_detail!$ET$882),cf_detail!$C$882:$C$1278,expenses!$A$14)+F14","v":0}]
[null,null,0,0]
[null,null,"local check",{"$f":"COUNTIFS(D49:D51,\"<>0\")","v":0}]

{"sheet":"construction","index":7,"n_rows":29,"n_cols":146,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Checks!$A$1","v":0},null,"Construction Budget",null,null,null,null,"Data Confidence"]
[{"$f":"$D$29","v":0},null,{"$f":"global!$C$15","v":"New Industrial Template"},null,null,null,null,"Preliminary"]
[]
[null,null,"Budget Input",null,null,null,null,null,null,"Timeline"]
[null,null,null,null,null,null,null,null,null,"Hold Month #",0,{"$f":"+K5+1","v":1},{"$f":"+L5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"+BX5+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"+EJ5+1","v":130},131,132]
[null,null,null,null,null,null,null,null,null,"Hold Year #",0,{"$f":"IF(MOD(K5,12)=0,K6+1,K6)","v":1},{"$f":"IF(MOD(L5,12)=0,L6+1,L6)","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,{"$f":"IF(MOD(BX5,12)=0,BX6+1,BX6)","v":6},6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,{"$f":"IF(MOD(EJ5,12)=0,EJ6+1,EJ6)","v":11},11,11]
[null,null,"Item","Total","PSF","Month Start","Month End","Total Months",null,"Date",{"$f":"EOMONTH(global!$C$23,0)","v":"2024-01-31"},{"$f":"EOMONTH(K7,1)","v":"2024-02-29"},{"$f":"EOMONTH(L7,1)","v":"2024-03-31"},"2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30",{"$f":"EOMONTH(EF7,1)","v":"2034-07-31"},"2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","<","Total","Check"]
[null,null,"budget begins",null,{"$f":"IF(D8:D19=\"\",\"\",D8:D19/global!$C$12)","v":""},null,null,{"$f":"IF(D8:D16=\"\",\"\",G8:G16-F8:F16+1)","v":""},null,{"$f":"C8:C19","v":"budget begins"},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=K$5)*($G$8:$G$16>=K$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=L$5)*($G$8:$G$16>=L$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=M$5)*($G$8:$G$16>=M$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=N$5)*($G$8:$G$16>=N$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=O$5)*($G$8:$G$16>=O$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=P$5)*($G$8:$G$16>=P$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=Q$5)*($G$8:$G$16>=Q$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=R$5)*($G$8:$G$16>=R$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=S$5)*($G$8:$G$16>=S$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=T$5)*($G$8:$G$16>=T$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=U$5)*($G$8:$G$16>=U$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=V$5)*($G$8:$G$16>=V$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=W$5)*($G$8:$G$16>=W$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=X$5)*($G$8:$G$16>=X$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=Y$5)*($G$8:$G$16>=Y$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=Z$5)*($G$8:$G$16>=Z$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AA$5)*($G$8:$G$16>=AA$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AB$5)*($G$8:$G$16>=AB$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AC$5)*($G$8:$G$16>=AC$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AD$5)*($G$8:$G$16>=AD$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AE$5)*($G$8:$G$16>=AE$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AF$5)*($G$8:$G$16>=AF$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AG$5)*($G$8:$G$16>=AG$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AH$5)*($G$8:$G$16>=AH$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AI$5)*($G$8:$G$16>=AI$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AJ$5)*($G$8:$G$16>=AJ$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AK$5)*($G$8:$G$16>=AK$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AL$5)*($G$8:$G$16>=AL$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AM$5)*($G$8:$G$16>=AM$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AN$5)*($G$8:$G$16>=AN$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AO$5)*($G$8:$G$16>=AO$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AP$5)*($G$8:$G$16>=AP$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AQ$5)*($G$8:$G$16>=AQ$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AR$5)*($G$8:$G$16>=AR$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AS$5)*($G$8:$G$16>=AS$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AT$5)*($G$8:$G$16>=AT$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AU$5)*($G$8:$G$16>=AU$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AV$5)*($G$8:$G$16>=AV$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AW$5)*($G$8:$G$16>=AW$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AX$5)*($G$8:$G$16>=AX$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AY$5)*($G$8:$G$16>=AY$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=AZ$5)*($G$8:$G$16>=AZ$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BA$5)*($G$8:$G$16>=BA$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BB$5)*($G$8:$G$16>=BB$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BC$5)*($G$8:$G$16>=BC$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BD$5)*($G$8:$G$16>=BD$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BE$5)*($G$8:$G$16>=BE$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BF$5)*($G$8:$G$16>=BF$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BG$5)*($G$8:$G$16>=BG$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BH$5)*($G$8:$G$16>=BH$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BI$5)*($G$8:$G$16>=BI$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BJ$5)*($G$8:$G$16>=BJ$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BK$5)*($G$8:$G$16>=BK$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BL$5)*($G$8:$G$16>=BL$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BM$5)*($G$8:$G$16>=BM$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BN$5)*($G$8:$G$16>=BN$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BO$5)*($G$8:$G$16>=BO$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BP$5)*($G$8:$G$16>=BP$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BQ$5)*($G$8:$G$16>=BQ$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BR$5)*($G$8:$G$16>=BR$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BS$5)*($G$8:$G$16>=BS$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BT$5)*($G$8:$G$16>=BT$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BU$5)*($G$8:$G$16>=BU$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BV$5)*($G$8:$G$16>=BV$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BW$5)*($G$8:$G$16>=BW$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BX$5)*($G$8:$G$16>=BX$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BY$5)*($G$8:$G$16>=BY$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=BZ$5)*($G$8:$G$16>=BZ$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CA$5)*($G$8:$G$16>=CA$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CB$5)*($G$8:$G$16>=CB$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CC$5)*($G$8:$G$16>=CC$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CD$5)*($G$8:$G$16>=CD$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CE$5)*($G$8:$G$16>=CE$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CF$5)*($G$8:$G$16>=CF$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CG$5)*($G$8:$G$16>=CG$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CH$5)*($G$8:$G$16>=CH$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CI$5)*($G$8:$G$16>=CI$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CJ$5)*($G$8:$G$16>=CJ$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CK$5)*($G$8:$G$16>=CK$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CL$5)*($G$8:$G$16>=CL$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CM$5)*($G$8:$G$16>=CM$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CN$5)*($G$8:$G$16>=CN$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CO$5)*($G$8:$G$16>=CO$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CP$5)*($G$8:$G$16>=CP$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CQ$5)*($G$8:$G$16>=CQ$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CR$5)*($G$8:$G$16>=CR$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CS$5)*($G$8:$G$16>=CS$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CT$5)*($G$8:$G$16>=CT$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CU$5)*($G$8:$G$16>=CU$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CV$5)*($G$8:$G$16>=CV$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CW$5)*($G$8:$G$16>=CW$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CX$5)*($G$8:$G$16>=CX$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CY$5)*($G$8:$G$16>=CY$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=CZ$5)*($G$8:$G$16>=CZ$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DA$5)*($G$8:$G$16>=DA$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DB$5)*($G$8:$G$16>=DB$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DC$5)*($G$8:$G$16>=DC$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DD$5)*($G$8:$G$16>=DD$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DE$5)*($G$8:$G$16>=DE$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DF$5)*($G$8:$G$16>=DF$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DG$5)*($G$8:$G$16>=DG$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DH$5)*($G$8:$G$16>=DH$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DI$5)*($G$8:$G$16>=DI$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DJ$5)*($G$8:$G$16>=DJ$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DK$5)*($G$8:$G$16>=DK$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DL$5)*($G$8:$G$16>=DL$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DM$5)*($G$8:$G$16>=DM$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DN$5)*($G$8:$G$16>=DN$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DO$5)*($G$8:$G$16>=DO$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DP$5)*($G$8:$G$16>=DP$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DQ$5)*($G$8:$G$16>=DQ$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DR$5)*($G$8:$G$16>=DR$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DS$5)*($G$8:$G$16>=DS$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DT$5)*($G$8:$G$16>=DT$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DU$5)*($G$8:$G$16>=DU$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DV$5)*($G$8:$G$16>=DV$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DW$5)*($G$8:$G$16>=DW$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DX$5)*($G$8:$G$16>=DX$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DY$5)*($G$8:$G$16>=DY$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=DZ$5)*($G$8:$G$16>=DZ$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=EA$5)*($G$8:$G$16>=EA$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=EB$5)*($G$8:$G$16>=EB$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=EC$5)*($G$8:$G$16>=EC$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=ED$5)*($G$8:$G$16>=ED$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=EE$5)*($G$8:$G$16>=EE$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=EF$5)*($G$8:$G$16>=EF$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=EG$5)*($G$8:$G$16>=EG$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=EH$5)*($G$8:$G$16>=EH$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=EI$5)*($G$8:$G$16>=EI$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=EJ$5)*($G$8:$G$16>=EJ$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=EK$5)*($G$8:$G$16>=EK$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=EL$5)*($G$8:$G$16>=EL$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},{"$f":"IF($D$8:$D$16=\"\",\"\",($F$8:$F$16<=EM$5)*($G$8:$G$16>=EM$5)*($D$8:$D$16/_xlfn.ANCHORARRAY($H$8)))","v":""},null,{"$f":"_xlfn.BYROW(J8:EN16,_xlfn.LAMBDA(_xlpm.x,SUM(_xlpm.x)))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY(EO8)<>D8:D16,1,0)","v":0}]
[null,null,"Deferred Maintenance",50000,0.58139534883720934,1,3,3,null,"Deferred Maintenance",0,16666.666666666668,16666.666666666668,16666.666666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,50000,0]
[null,null,"Common Road",200000,2.3255813953488373,1,3,3,null,"Common Road",0,66666.666666666672,66666.666666666672,66666.666666666672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,200000,0]
[null,null,"Fencing/Yard Improvements",100000,1.1627906976744187,1,3,3,null,"Fencing/Yard Improvements",0,33333.333333333336,33333.333333333336,33333.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,100000,0]
[null,null,"Other",0,0,1,1,1,null,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,"Other",0,0,1,1,1,null,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,"Other",0,0,1,1,1,null,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,"Other",0,0,1,1,1,null,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,"budget ends",null,"",null,null,"",null,"budget ends","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0,0]
[null,null,"Capital Budget",{"$f":"SUM(D8:D16)","v":350000},4.0697674418604652,{"$f":"_xlfn.MINIFS(F8:F16,D8:D16,\"<>0\")","v":1},{"$f":"_xlfn.MAXIFS(G8:G16,E8:E16,\"<>0\")","v":3},{"$f":"+G17-F17+1","v":3},null,"Capital Budget",{"$f":"SUM(_xlfn.ANCHORARRAY(K8))","v":0},{"$f":"SUM(_xlfn.ANCHORARRAY(L8))","v":116666.66666666669},116666.66666666669,116666.66666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(_xlfn.ANCHORARRAY(BX8))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(_xlfn.ANCHORARRAY(EJ8))","v":0},0,0,0,null,{"$f":"SUM(_xlfn.ANCHORARRAY(EO8))","v":350000},{"$f":"COUNTIFS(_xlfn.ANCHORARRAY(EP8),\"<>0\")","v":0}]
[null,null,0.05,{"$f":"C18*D17","v":17500},0.20348837209302326,{"$f":"F17","v":1},{"$f":"G17","v":3},{"$f":"+G18-F18+1","v":3},null,0.05,{"$f":"K17:EN17*$C18","v":0},5833.3333333333348,5833.3333333333348,5833.3333333333348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(_xlfn.ANCHORARRAY(K18))","v":17500.000000000004},{"$f":"IF(EO18<>D18,1,0)","v":0}]
[null,null,"Total Construction Budget",{"$f":"D17+D18","v":367500},4.2732558139534884,{"$f":"F18","v":1},{"$f":"G18","v":3},{"$f":"H18","v":3},null,"Total Construction Budget",{"$f":"K17:EN17+_xlfn.ANCHORARRAY(K18)","v":0},122500.00000000001,122500.00000000001,122500.00000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(_xlfn.ANCHORARRAY(K19))","v":367500.00000000006},{"$f":"IF(EO19<>D19,1,0)","v":0}]
[]
[]
[]
[null,null,"Checks"]
[]
[null,null,"check","result"]
[null,null,0,0]
[null,null,"timeline spends exact budget?",{"$f":"$EP$19","v":0}]
[null,null,0,0]
[null,null,"local check",{"$f":"COUNTIFS(D26:D28,\"<>0\")","v":0}]

{"sheet":"output >","index":8,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"global!$B$2","v":"New Industrial Template"}]
[null,"Output Section Divider"]
[null,"These output sheets are not meant to control or change the model. In other words, you could delete the output sheets and the model would keep working. They are downstream of everything else. If you want to update the model, you need to skip over to the 'control >' section. You can do that with a Windows shortcut: F5, then paste in 'control >'!A1, then go.\n\nMost shortcuts should work on Mac with the appropriate adjustments (e.g., CMD instead of CTRL), but I can't promise everything will work, especially the ALT commands."]

{"sheet":"Summary","index":9,"n_rows":58,"n_cols":17,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Checks!$A$1","v":0},null,null,"Transaction Summary"]
[{"$f":"$E$58","v":0},null,null,{"$f":"global!$C$15","v":"New Industrial Template"}]
[]
[null,null,null,"Output for Powerpoint, etc."]
[]
[null,null,null,"Property Details",null,null,null,{"$f":"global!B80","v":"Financing Details"},null,{"$f":"global!C80","v":"Senior"},{"$f":"global!D80","v":"Mezz"},{"$f":"global!E80","v":"Refi"},null,"Sources & Uses",null,"At Close","Deal Life"]
[null,null,null,{"$f":"global!B11","v":"Year Built"},null,{"$f":"global!C11","v":2021},null,{"$f":"global!B81","v":"Active?"},null,{"$f":"global!C81","v":1},{"$f":"global!D81","v":0},{"$f":"global!E81","v":0}]
[null,null,null,{"$f":"global!B12","v":"Net Leasable Area"},null,{"$f":"global!C12","v":86000},null,{"$f":"global!B82","v":"Loan Amount"},null,{"$f":"global!C82","v":4094250},{"$f":"global!D82","v":0},{"$f":"global!E82","v":0},null,"Sources"]
[null,null,null,{"$f":"global!B13","v":"Street Address"},null,{"$f":"global!C13","v":"2222 Example"},null,{"$f":"global!B127","v":"LTV Output"},null,{"$f":"global!C127","v":0.5},{"$f":"global!D127","v":0.2},{"$f":"global!E127","v":0.5},null,"Senior Acq. Loan Proceeds",null,{"$f":"global!C82","v":4094250},{"$f":"P9","v":4094250}]
[null,null,null,{"$f":"global!B14","v":"City / State / Zip"},null,{"$f":"global!C14","v":"City, GA"},null,{"$f":"global!B84","v":"Going-In DSCR"},null,{"$f":"global!C84","v":2.0198681835054133},{"$f":"global!D84","v":0},{"$f":"global!E84","v":0},null,"Mezz Acq. Loan Proceeds",null,{"$f":"global!$D$82","v":0},{"$f":"P10","v":0}]
[null,null,null,{"$f":"global!B19","v":"Total Spaces"},null,{"$f":"global!C19","v":30},null,{"$f":"global!B85","v":"Going-In Debt Yield"},null,{"$f":"global!C85","v":0.16158945468043306},{"$f":"global!D85","v":0},{"$f":"global!E85","v":0},null,"LP Equity",null,{"$f":"global!D108","v":3979212.75},{"$f":"P11+global!$C108*Summary!$P$15","v":4320453.4890999785}]
[null,null,null,{"$f":"global!B20","v":"Total Spaces Per 1,000 SF"},null,{"$f":"global!C20","v":0.34883720930232559},null,{"$f":"global!B86","v":"Fixed (FXD) or Floating (FLT)?"},null,{"$f":"global!C86","v":"FXD"},{"$f":"global!D86","v":"FXD"},{"$f":"global!E86","v":"FXD"},null,"GP Equity",null,{"$f":"global!D109","v":442134.75},{"$f":"P12+global!$C109*Summary!$P$15","v":480050.38767777535}]
[null,null,null,null,null,null,null,{"$f":"global!B129","v":"FXD Rate / Spread to SOFR Output"},null,{"$f":"global!C129","v":0.08},{"$f":"global!D129","v":0.1},{"$f":"global!E129","v":5.6000000000000001E-2},null,"CF From Operations",null,null,{"$f":"Q14-SUM(Q9:Q12)","v":94020.494542801753}]
[null,null,null,"Timing",null,null,null,{"$f":"global!B88","v":"Interest Only Period"},null,{"$f":"global!C88","v":12},{"$f":"global!D88","v":60},{"$f":"global!E88","v":0},null,{"$f":"\"Total \"&N8","v":"Total Sources"},null,{"$f":"SUM(P9:P12)","v":8515597.5},{"$f":"Q28","v":8988774.3713205568}]
[null,null,null,{"$f":"global!B23","v":"Closing Date (model will interpret as end of month)"},null,{"$f":"global!C23","v":"2024-01-01"},null,{"$f":"global!B89","v":"Loan Fee (% proceeds)"},null,{"$f":"global!C89","v":0.01},{"$f":"global!D89","v":0.01},{"$f":"global!E89","v":0.01},null,"Addt'l Equity Req. Post-Close",null,{"$f":"global!$C$31","v":379156.37677775347}]
[null,null,null,{"$f":"global!B24","v":"Hold Period (months)"},null,{"$f":"global!C121","v":60},null,{"$f":"global!B90","v":"Amortization"},null,{"$f":"global!C90","v":300},{"$f":"global!D90","v":300},{"$f":"global!E90","v":300}]
[null,null,null,{"$f":"global!B25","v":"Exit Date"},null,"2028-06-30",null,{"$f":"global!B91","v":"Term"},null,{"$f":"global!C91","v":60},{"$f":"global!D91","v":60},{"$f":"global!E91","v":60},null,"Uses"]
[null,null,null,null,null,null,null,{"$f":"global!B92","v":"Refinance Month"},null,{"$f":"global!C92","v":"na"},{"$f":"global!D92","v":"na"},{"$f":"global!E92","v":60},null,"Purchase Price",null,{"$f":"global!$C$29","v":8188500},{"$f":"P18","v":8188500}]
[null,null,null,"Acquisition Information",null,null,null,null,null,null,null,null,null,"Acquisition Fee",null,{"$f":"cf_detail!$G$1274*-1","v":163770},163770]
[null,null,null,{"$f":"global!B29","v":"Purchase Price"},null,{"$f":"global!C29","v":8188500},null,{"$f":"global!B97","v":"Fee"},null,null,{"$f":"global!C97","v":"Rate"},{"$f":"global!D97","v":"Basis"},null,"Closing Costs",null,{"$f":"global!$C$29*global!$C$34","v":81885},81885]
[null,null,null,"Purchase Price PSF",null,{"$f":"F20/F8","v":95.215116279069761},null,{"$f":"global!B98","v":"Monthly Admin Allocation"},null,null,{"$f":"global!C98","v":25},null,null,"Setup Fees",null,{"$f":"global!C35*-1","v":10500},10500]
[null,null,null,"Going-In NOI",null,{"$f":"global!$E$48","v":706587.62482536305},null,{"$f":"global!B99","v":"Acquisition Fee (on Purchase Price)"},null,null,{"$f":"global!C99","v":0.02},{"$f":"global!D99","v":"Purchase Price"},null,"Diligence Expenses",null,{"$f":"global!C36*-1","v":30000},30000]
[null,null,null,"Going-In Cap Rate",null,{"$f":"F22/F20","v":8.629023933875106E-2},null,{"$f":"global!B100","v":"Asset Management Fee (on NOI)"},null,null,{"$f":"global!C100","v":0},{"$f":"global!D100","v":"NOI"},null,"Up-Front Working Capital",null,{"$f":"global!C30","v":0},0]
[null,null,null,null,null,null,null,{"$f":"global!B101","v":"Asset Management Fee (on Peak Equity)"},null,null,{"$f":"global!C101","v":1.4999999999999999E-2},{"$f":"global!D101","v":"Peak Equity"},null,"Acquisition Loan Fees",null,{"$f":"global!$C$89*global!$C$82","v":40942.5},40942.5]
[null,null,null,"Sale Information",null,null,null,{"$f":"global!B102","v":"Refinance Allocation"},null,null,{"$f":"global!C102","v":0},null,null,"Leasing Commissions",null,null,{"$f":"cf_detail!$EK$2472*-1","v":65676.871320556631}]
[null,null,null,"Sale Value",null,{"$f":"global!$C$54","v":14398241.008282322},null,{"$f":"global!B103","v":"Disposition Allocation"},null,null,{"$f":"global!C103","v":5.0000000000000001E-3},null,null,"Tenant Improvements",null,null,{"$f":"cf_detail!EK2473*-1","v":40000}]
[null,null,null,"Sale PSF",null,{"$f":"F26/$F$8","v":167.42140707305026},null,null,null,null,null,null,null,"Capital Projects",null,null,{"$f":"construction!D19","v":367500}]
[null,null,null,"Exit Cap Rate",null,{"$f":"global!$C$49","v":6.5000000000000002E-2},null,null,null,null,null,null,null,{"$f":"\"Total \"&N17","v":"Total Uses"},null,{"$f":"SUM(P18:P24)","v":8515597.5},{"$f":"SUM(Q18:Q27)","v":8988774.3713205568}]
[null,null,null,"Costs of Sale",null,{"$f":"global!C65","v":0.05}]
[null,null,null,"Value CAGR",null,{"$f":"(F26/F20)^(1/('Cash Flow'!$H$225-1))-1","v":0.14822166025462402}]
[]
[null,null,null,"Return Summary"]
[]
[null,null,null,"Project-Level Unlevered Return Metrics",null,null,null,null,"Project-Level Levered Return Metrics",null,null,null,null,"Equity Returns","IRR","EM","Profit"]
[null,null,null,"Project-Level IRR",null,null,{"$f":"XIRR(cf_detail!$G$2474:$EI$2474,cf_detail!$G$3:$EI$3)","v":0.17641739249229435},null,"Project-Level IRR",null,null,{"$f":"XIRR(cf_detail!$G$2480:$EI$2480,cf_detail!$G$3:$EI$3)","v":0.21157295107841492},null,"Investors",{"$f":"waterfall!D80","v":0.18731748461723324},{"$f":"waterfall!D81","v":2.1747089092847034},{"$f":"SUM(waterfall!D79:EF79)","v":5099457.1926262183}]
[null,null,null,"Project-Level Mulitple",null,null,{"$f":"SUMIF(cf_detail!F2474:EJ2474,\">0\")/SUMIF(cf_detail!F2474:EJ2474,\"<0\")*-1","v":2.0438214957584351},null,"Project-Level Equity Mulitple",null,null,{"$f":"SUMIF(cf_detail!F2480:EJ2480,\">0\")/SUMIF(cf_detail!F2480:EJ2480,\"<0\")*-1","v":2.3963949966079872},null,"GP",{"$f":"waterfall!D89","v":0.37057840228080752},{"$f":"waterfall!D90","v":4.3915697825175375},{"$f":"SUM(waterfall!D88:EF88)","v":1635881.8564473193}]
[null,null,null,null,null,null,null,null,"Average Cash-on-Cash Return",null,null,{"$f":"AVERAGEIFS('Cash Flow'!$AE$39:$FI$39,'Cash Flow'!$AE$42:$FI$42,1)*12","v":8.670889721997245E-2},null,"GP Promote",null,null,{"$f":"waterfall!$D$94","v":1069275.5017110729}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: GP returns exclude partnership fees"]
[]
[null,null,null,"Illustrative Investor Annual Returns",null,null,0,{"$f":"+G40+1","v":1},{"$f":"+H40+1","v":2},3,4,5,6,7,8,9,10]
[null,null,null,"Investor Cash Flow",null,null,{"$f":"SUMIFS(waterfall!$C$79:$EG$79,waterfall!$C$37:$EG$37,Summary!G$40)","v":-3979212.75},{"$f":"SUMIFS(waterfall!$C$79:$EG$79,waterfall!$C$37:$EG$37,Summary!H$40)","v":-210192.86418350987},{"$f":"SUMIFS(waterfall!$C$79:$EG$79,waterfall!$C$37:$EG$37,Summary!I$40)","v":341884.59484602924},{"$f":"SUMIFS(waterfall!$C$79:$EG$79,waterfall!$C$37:$EG$37,Summary!J$40)","v":359007.64637727936},{"$f":"SUMIFS(waterfall!$C$79:$EG$79,waterfall!$C$37:$EG$37,Summary!K$40)","v":376558.77419681032},{"$f":"SUMIFS(waterfall!$C$79:$EG$79,waterfall!$C$37:$EG$37,Summary!L$40)","v":8211411.7913896078},{"$f":"SUMIFS(waterfall!$C$79:$EG$79,waterfall!$C$37:$EG$37,Summary!M$40)","v":0},{"$f":"SUMIFS(waterfall!$C$79:$EG$79,waterfall!$C$37:$EG$37,Summary!N$40)","v":0},{"$f":"SUMIFS(waterfall!$C$79:$EG$79,waterfall!$C$37:$EG$37,Summary!O$40)","v":0},{"$f":"SUMIFS(waterfall!$C$79:$EG$79,waterfall!$C$37:$EG$37,Summary!P$40)","v":0},{"$f":"SUMIFS(waterfall!$C$79:$EG$79,waterfall!$C$37:$EG$37,Summary!Q$40)","v":0}]
[null,null,null,"Investor Cash on Cash Yield",null,null,null,{"$f":"waterfall!EJ83","v":-5.2822725847847647E-2},{"$f":"waterfall!EK83","v":8.1606945311897314E-2},{"$f":"waterfall!EL83","v":8.5694172262011398E-2},{"$f":"waterfall!EM83","v":8.9883579885878251E-2},{"$f":"waterfall!EN83","v":1.9600421987284617},{"$f":"waterfall!EO83","v":0},{"$f":"waterfall!EP83","v":0},{"$f":"waterfall!EQ83","v":0},{"$f":"waterfall!ER83","v":0},{"$f":"waterfall!ES83","v":0}]
[]
[null,null,null,"LP Profit per $100k Invested",null,{"$f":"(P35-1)*100000","v":117470.89092847034}]
[]
[null,null,null,"Checks"]
[]
[null,null,null,"sensi reference",{"$f":"TEXT(L35,\"0.0%\")&\" / \"&TEXT(O35,\"0.0%\")&\" / \"&TEXT(P35,\"0.0x\")","v":"21.2% / 18.7% / 2.2x"}]
[]
[null,null,null,"check","result"]
[null,null,null,0,0]
[null,null,null,"sources = uses? At close",{"$f":"P14-P28","v":0}]
[null,null,null,"equity foots to T0 lcf?",{"$f":"'Cash Flow'!H51+P11+P12","v":0}]
[null,null,null,"sources = uses? Deal life",{"$f":"Q28-Q14","v":0}]
[null,null,null,"going-in cap rate matches?",{"$f":"F23-cf_detail!G2496","v":0}]
[null,null,null,"profit foots to cf summary?",{"$f":"ROUND(SUM(G41:Q41)-Q35,6)","v":0}]
[null,null,null,0,0]
[null,null,null,"local check",{"$f":"COUNTIFS(E51:E57,\"<>0\")","v":0}]

{"sheet":"Cash Flow","index":10,"n_rows":225,"n_cols":165,"rows_kept":225,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Checks!$A$1","v":0},null,null,null,null,null,"Cash Flow Output - Monthly On Right Side"]
[{"$f":"$H$164","v":0},null,null,null,null,null,{"$f":"global!B2","v":"New Industrial Template"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MONTHLY CASH FLOWS"]
[]
[null,null,null,null,null,null,"Control (Hide Me for Output)"]
[null,null,null,null,null,null,"Cash Flow Detail","high"]
[null,null,null,null,null,null,"^ Zoom in / out of cash flow details. Shift + F9 for a fast refresh if you're only changing this."]
[]
[null,null,"lease_id",null,null,null,"Choose Leases","Show below?",null,{"$f":"Summary!D34","v":"Project-Level Unlevered Return Metrics"}]
[null,null,{"$f":"_xlfn.VSTACK(_xlfn.ANCHORARRAY(leases!DB228),\"bldg\")","v":1},null,null,null,{"$f":"IF(_xlfn.ANCHORARRAY($C9)=\"bldg\",\"Building General\",_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($C9),leases!$C$80:$CZ$80,leases!$C$81:$CZ$81,0))","v":"Suite 1 - Example Tenant Lease"},1,null,{"$f":"Summary!D35","v":"Project-Level IRR"},null,null,{"$f":"Summary!G35","v":0.17641739249229435}]
[null,null,2,null,null,null,"Suite 2 - Shop",1,null,{"$f":"Summary!D36","v":"Project-Level Mulitple"},null,null,{"$f":"Summary!G36","v":2.0438214957584351}]
[null,null,3,null,null,null,"Suite 3 - Blank",1]
[null,null,4,null,null,null,"Suite 4 - Blank",1,null,{"$f":"Summary!I34","v":"Project-Level Levered Return Metrics"}]
[null,null,5,null,null,null,"Suite 5 - Blank",1,null,{"$f":"Summary!I35","v":"Project-Level IRR"},null,null,{"$f":"Summary!L35","v":0.21157295107841492}]
[null,null,6,null,null,null,"Suite 6 - Blank",1,null,{"$f":"Summary!I36","v":"Project-Level Equity Mulitple"},null,null,{"$f":"Summary!L36","v":2.3963949966079872}]
[null,null,7,null,null,null,"Suite 7 - Blank",1,null,{"$f":"Summary!I37","v":"Average Cash-on-Cash Return"},null,null,{"$f":"Summary!L37","v":8.670889721997245E-2}]
[null,null,8,null,null,null,"Suite 8 - Blank",1]
[null,null,9,null,null,null,"Suite 9 - Blank",1,null,{"$f":"Summary!N34","v":"Equity Returns"},{"$f":"Summary!O34","v":"IRR"},{"$f":"Summary!P34","v":"EM"},{"$f":"Summary!Q34","v":"Profit"}]
[null,null,10,null,null,null,"Suite 10 - Blank",1,null,{"$f":"Summary!N35","v":"Investors"},{"$f":"Summary!O35","v":0.18731748461723324},{"$f":"Summary!P35","v":2.1747089092847034},{"$f":"Summary!Q35","v":5099457.1926262183}]
[null,null,11,null,null,null,"Suite 11 - Blank",1,null,{"$f":"Summary!N36","v":"GP"},{"$f":"Summary!O36","v":0.37057840228080752},{"$f":"Summary!P36","v":4.3915697825175375},{"$f":"Summary!Q36","v":1635881.8564473193}]
[null,null,12,null,null,null,"Suite 12 - Blank",1,null,{"$f":"Summary!N37","v":"GP Promote"},null,null,{"$f":"Summary!Q37","v":1069275.5017110729}]
[null,null,13,null,null,null,"Suite 13 - Blank",1,null,{"$f":"Summary!N38","v":"Note: GP returns exclude partnership fees"}]
[null,null,14,null,null,null,"Suite 14 - Blank",1]
[null,null,15,null,null,null,"Suite 15 - Blank",1]
[null,null,16,null,null,null,"Suite 16 - Blank",1]
[null,null,17,null,null,null,"Suite 17 - Blank",1]
[null,null,18,null,null,null,"Suite 18 - Blank",1]
[null,null,19,null,null,null,"Suite 19 - Blank",1]
[null,null,20,null,null,null,"Suite 20 - Blank",1]
[null,null,"bldg",null,null,null,"Building General",1]
[null,null,0,null,null,null,"Total",{"$f":"SUM(H9:H29)","v":21}]
[null,null,null,null,null,null,"^ Drill into specific lease & general building cash flows."]
[]
[null,null,null,null,null,null,"Metrics",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G33:G56=\"\",\"\",G33:G56)","v":"Metrics"}]
[null,null,null,null,null,null,"metrics begins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"metrics begins"]
[null,null,null,null,null,null,"DSCR",null,{"$f":"IFERROR(I47/I49*-1,0)","v":2.0198681835054138},2.2524627280399456,2.3043790901388026,2.3575933612901303,2.4121379892202417,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"DSCR",{"$f":"IFERROR(AF47/AF49*-1,0)","v":0},{"$f":"IFERROR(AG47/AG49*-1,0)","v":1.9399900503305589},{"$f":"IFERROR(AH47/AH49*-1,0)","v":1.9399622625729644},1.9399344175771389,1.9399065152251806,{"$f":"IFERROR(AK47/AK49*-1,0)","v":1.9398785553989464},1.9398505379800477,1.9398224628498535,1.9397943298894875,2.0438058455964665,2.0438058455964665,2.0438058455964665,2.5878615334513855,2.2353002942882565,2.2353002942882569,2.2353002942882565,2.2353002942882565,2.2353002942882565,2.2353002942882569,2.2353002942882565,2.2353002942882565,2.2867875955433217,2.2867875955433217,2.2867875955433221,2.2867875955433217,2.2867875955433217,2.2867875955433221,2.2867875955433217,2.2867875955433217,2.2867875955433221,2.2867875955433217,2.2867875955433221,2.2867875955433221,2.3395620793297631,2.3395620793297631,2.3395620793297631,2.3395620793297627,2.3395620793297631,2.3395620793297631,2.3395620793297627,2.3395620793297627,2.3395620793297631,2.3395620793297631,2.3395620793297627,2.3395620793297631,2.3936559252108647,2.3936559252108647,2.3936559252108651,2.3936559252108651,2.3936559252108647,2.3936559252108651,2.3936559252108647,2.3936559252108651,2.3936559252108651,2.3936559252108651,2.3936559252108647,2.3936559252108651,2.4491021172389953,2.4491021172389953,2.4491021172389953,2.4491021172389948,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CW47/CW49*-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Cap Rate on PP",null,{"$f":"IF(I$42=0,0,I$54/global!$C$29)","v":8.0794727340216532E-2},{"$f":"IF(J$42=0,0,J$54/global!$C$29)","v":0.10430923602206346},{"$f":"IF(K$42=0,0,K$54/global!$C$29)","v":0.10671342944118785},{"$f":"IF(L$42=0,0,L$54/global!$C$29)","v":0.10917772769579032},{"$f":"IF(M$42=0,0,M$54/global!$C$29)","v":0.11170363340675786},{"$f":"IF(N$42=0,0,N$54/global!$C$29)","v":0},{"$f":"IF(O$42=0,0,O$54/global!$C$29)","v":0},{"$f":"IF(P$42=0,0,P$54/global!$C$29)","v":0},{"$f":"IF(Q$42=0,0,Q$54/global!$C$29)","v":0},{"$f":"IF(R$42=0,0,R$54/global!$C$29)","v":0},{"$f":"IF(S$42=0,0,S$54/global!$C$29)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Cap Rate on PP",{"$f":"IF(AF$42=0,0,AF$54/global!$C$29)","v":0},{"$f":"IF(AG$42=0,0,AG$54/global!$C$29)","v":6.4666335011018634E-3},{"$f":"IF(AH$42=0,0,AH$54/global!$C$29)","v":6.4665408752432145E-3},{"$f":"IF(AI$42=0,0,AI$54/global!$C$29)","v":6.4664480585904629E-3},{"$f":"IF(AJ$42=0,0,AJ$54/global!$C$29)","v":6.4663550507506025E-3},{"$f":"IF(AK$42=0,0,AK$54/global!$C$29)","v":6.4662618513298218E-3},{"$f":"IF(AL$42=0,0,AL$54/global!$C$29)","v":6.4661684599334919E-3},{"$f":"IF(AM$42=0,0,AM$54/global!$C$29)","v":6.4660748761661783E-3},{"$f":"IF(AN$42=0,0,AN$54/global!$C$29)","v":-6.4395414405841204E-3},{"$f":"IF(AO$42=0,0,AO$54/global!$C$29)","v":3.149011486298535E-3},{"$f":"IF(AP$42=0,0,AP$54/global!$C$29)","v":3.1490114862985342E-3},{"$f":"IF(AQ$42=0,0,AQ$54/global!$C$29)","v":3.149011486298535E-3},{"$f":"IF(AR$42=0,0,AR$54/global!$C$29)","v":8.6262051115046177E-3},{"$f":"IF(AS$42=0,0,AS$54/global!$C$29)","v":8.6262051115046159E-3},{"$f":"IF(AT$42=0,0,AT$54/global!$C$29)","v":8.6262051115046177E-3},{"$f":"IF(AU$42=0,0,AU$54/global!$C$29)","v":8.6262051115046159E-3},{"$f":"IF(AV$42=0,0,AV$54/global!$C$29)","v":8.6262051115046159E-3},{"$f":"IF(AW$42=0,0,AW$54/global!$C$29)","v":8.6262051115046159E-3},{"$f":"IF(AX$42=0,0,AX$54/global!$C$29)","v":8.6262051115046177E-3},{"$f":"IF(AY$42=0,0,AY$54/global!$C$29)","v":8.6262051115046159E-3},{"$f":"IF(AZ$42=0,0,AZ$54/global!$C$29)","v":8.6262051115046159E-3},{"$f":"IF(BA$42=0,0,BA$54/global!$C$29)","v":8.8248987825066318E-3},{"$f":"IF(BB$42=0,0,BB$54/global!$C$29)","v":8.8248987825066318E-3},{"$f":"IF(BC$42=0,0,BC$54/global!$C$29)","v":8.8248987825066336E-3},{"$f":"IF(BD$42=0,0,BD$54/global!$C$29)","v":8.8248987825066318E-3},{"$f":"IF(BE$42=0,0,BE$54/global!$C$29)","v":8.8248987825066318E-3},{"$f":"IF(BF$42=0,0,BF$54/global!$C$29)","v":8.8248987825066336E-3},{"$f":"IF(BG$42=0,0,BG$54/global!$C$29)","v":8.8248987825066318E-3},{"$f":"IF(BH$42=0,0,BH$54/global!$C$29)","v":8.8248987825066318E-3},{"$f":"IF(BI$42=0,0,BI$54/global!$C$29)","v":8.8248987825066336E-3},{"$f":"IF(BJ$42=0,0,BJ$54/global!$C$29)","v":8.8248987825066318E-3},{"$f":"IF(BK$42=0,0,BK$54/global!$C$29)","v":8.8248987825066336E-3},{"$f":"IF(BL$42=0,0,BL$54/global!$C$29)","v":8.8248987825066336E-3},{"$f":"IF(BM$42=0,0,BM$54/global!$C$29)","v":9.0285597952836968E-3},{"$f":"IF(BN$42=0,0,BN$54/global!$C$29)","v":9.0285597952836968E-3},{"$f":"IF(BO$42=0,0,BO$54/global!$C$29)","v":9.0285597952836968E-3},{"$f":"IF(BP$42=0,0,BP$54/global!$C$29)","v":9.028559795283695E-3},{"$f":"IF(BQ$42=0,0,BQ$54/global!$C$29)","v":9.0285597952836968E-3},{"$f":"IF(BR$42=0,0,BR$54/global!$C$29)","v":9.0285597952836968E-3},{"$f":"IF(BS$42=0,0,BS$54/global!$C$29)","v":9.028559795283695E-3},{"$f":"IF(BT$42=0,0,BT$54/global!$C$29)","v":9.028559795283695E-3},{"$f":"IF(BU$42=0,0,BU$54/global!$C$29)","v":9.0285597952836968E-3},{"$f":"IF(BV$42=0,0,BV$54/global!$C$29)","v":9.0285597952836968E-3},{"$f":"IF(BW$42=0,0,BW$54/global!$C$29)","v":9.028559795283695E-3},{"$f":"IF(BX$42=0,0,BX$54/global!$C$29)","v":9.0285597952836968E-3},{"$f":"IF(BY$42=0,0,BY$54/global!$C$29)","v":9.2373123333801856E-3},{"$f":"IF(BZ$42=0,0,BZ$54/global!$C$29)","v":9.2373123333801856E-3},{"$f":"IF(CA$42=0,0,CA$54/global!$C$29)","v":9.2373123333801873E-3},{"$f":"IF(CB$42=0,0,CB$54/global!$C$29)","v":9.2373123333801873E-3},{"$f":"IF(CC$42=0,0,CC$54/global!$C$29)","v":9.2373123333801856E-3},{"$f":"IF(CD$42=0,0,CD$54/global!$C$29)","v":9.2373123333801873E-3},{"$f":"IF(CE$42=0,0,CE$54/global!$C$29)","v":9.2373123333801856E-3},{"$f":"IF(CF$42=0,0,CF$54/global!$C$29)","v":9.2373123333801873E-3},{"$f":"IF(CG$42=0,0,CG$54/global!$C$29)","v":9.2373123333801873E-3},{"$f":"IF(CH$42=0,0,CH$54/global!$C$29)","v":9.2373123333801873E-3},{"$f":"IF(CI$42=0,0,CI$54/global!$C$29)","v":9.2373123333801856E-3},{"$f":"IF(CJ$42=0,0,CJ$54/global!$C$29)","v":9.2373123333801873E-3},{"$f":"IF(CK$42=0,0,CK$54/global!$C$29)","v":9.4512836849290922E-3},{"$f":"IF(CL$42=0,0,CL$54/global!$C$29)","v":9.4512836849290922E-3},{"$f":"IF(CM$42=0,0,CM$54/global!$C$29)","v":9.4512836849290922E-3},{"$f":"IF(CN$42=0,0,CN$54/global!$C$29)","v":9.4512836849290904E-3},{"$f":"IF(CO$42=0,0,CO$54/global!$C$29)","v":0},{"$f":"IF(CP$42=0,0,CP$54/global!$C$29)","v":0},{"$f":"IF(CQ$42=0,0,CQ$54/global!$C$29)","v":0},{"$f":"IF(CR$42=0,0,CR$54/global!$C$29)","v":0},{"$f":"IF(CS$42=0,0,CS$54/global!$C$29)","v":0},{"$f":"IF(CT$42=0,0,CT$54/global!$C$29)","v":0},{"$f":"IF(CU$42=0,0,CU$54/global!$C$29)","v":0},{"$f":"IF(CV$42=0,0,CV$54/global!$C$29)","v":0},{"$f":"IF(CW$42=0,0,CW$54/global!$C$29)","v":0},{"$f":"IF(CX$42=0,0,CX$54/global!$C$29)","v":0},{"$f":"IF(CY$42=0,0,CY$54/global!$C$29)","v":0},{"$f":"IF(CZ$42=0,0,CZ$54/global!$C$29)","v":0},{"$f":"IF(DA$42=0,0,DA$54/global!$C$29)","v":0},{"$f":"IF(DB$42=0,0,DB$54/global!$C$29)","v":0},{"$f":"IF(DC$42=0,0,DC$54/global!$C$29)","v":0},{"$f":"IF(DD$42=0,0,DD$54/global!$C$29)","v":0},{"$f":"IF(DE$42=0,0,DE$54/global!$C$29)","v":0},{"$f":"IF(DF$42=0,0,DF$54/global!$C$29)","v":0},{"$f":"IF(DG$42=0,0,DG$54/global!$C$29)","v":0},{"$f":"IF(DH$42=0,0,DH$54/global!$C$29)","v":0},{"$f":"IF(DI$42=0,0,DI$54/global!$C$29)","v":0},{"$f":"IF(DJ$42=0,0,DJ$54/global!$C$29)","v":0},{"$f":"IF(DK$42=0,0,DK$54/global!$C$29)","v":0},{"$f":"IF(DL$42=0,0,DL$54/global!$C$29)","v":0},{"$f":"IF(DM$42=0,0,DM$54/global!$C$29)","v":0},{"$f":"IF(DN$42=0,0,DN$54/global!$C$29)","v":0},{"$f":"IF(DO$42=0,0,DO$54/global!$C$29)","v":0},{"$f":"IF(DP$42=0,0,DP$54/global!$C$29)","v":0},{"$f":"IF(DQ$42=0,0,DQ$54/global!$C$29)","v":0},{"$f":"IF(DR$42=0,0,DR$54/global!$C$29)","v":0},{"$f":"IF(DS$42=0,0,DS$54/global!$C$29)","v":0},{"$f":"IF(DT$42=0,0,DT$54/global!$C$29)","v":0},{"$f":"IF(DU$42=0,0,DU$54/global!$C$29)","v":0},{"$f":"IF(DV$42=0,0,DV$54/global!$C$29)","v":0},{"$f":"IF(DW$42=0,0,DW$54/global!$C$29)","v":0},{"$f":"IF(DX$42=0,0,DX$54/global!$C$29)","v":0},{"$f":"IF(DY$42=0,0,DY$54/global!$C$29)","v":0},{"$f":"IF(DZ$42=0,0,DZ$54/global!$C$29)","v":0},{"$f":"IF(EA$42=0,0,EA$54/global!$C$29)","v":0},{"$f":"IF(EB$42=0,0,EB$54/global!$C$29)","v":0},{"$f":"IF(EC$42=0,0,EC$54/global!$C$29)","v":0},{"$f":"IF(ED$42=0,0,ED$54/global!$C$29)","v":0},{"$f":"IF(EE$42=0,0,EE$54/global!$C$29)","v":0},{"$f":"IF(EF$42=0,0,EF$54/global!$C$29)","v":0},{"$f":"IF(EG$42=0,0,EG$54/global!$C$29)","v":0},{"$f":"IF(EH$42=0,0,EH$54/global!$C$29)","v":0},{"$f":"IF(EI$42=0,0,EI$54/global!$C$29)","v":0},{"$f":"IF(EJ$42=0,0,EJ$54/global!$C$29)","v":0},{"$f":"IF(EK$42=0,0,EK$54/global!$C$29)","v":0},{"$f":"IF(EL$42=0,0,EL$54/global!$C$29)","v":0},{"$f":"IF(EM$42=0,0,EM$54/global!$C$29)","v":0},{"$f":"IF(EN$42=0,0,EN$54/global!$C$29)","v":0},{"$f":"IF(EO$42=0,0,EO$54/global!$C$29)","v":0},{"$f":"IF(EP$42=0,0,EP$54/global!$C$29)","v":0},{"$f":"IF(EQ$42=0,0,EQ$54/global!$C$29)","v":0},{"$f":"IF(ER$42=0,0,ER$54/global!$C$29)","v":0},{"$f":"IF(ES$42=0,0,ES$54/global!$C$29)","v":0},{"$f":"IF(ET$42=0,0,ET$54/global!$C$29)","v":0},{"$f":"IF(EU$42=0,0,EU$54/global!$C$29)","v":0},{"$f":"IF(EV$42=0,0,EV$54/global!$C$29)","v":0},{"$f":"IF(EW$42=0,0,EW$54/global!$C$29)","v":0},{"$f":"IF(EX$42=0,0,EX$54/global!$C$29)","v":0},{"$f":"IF(EY$42=0,0,EY$54/global!$C$29)","v":0},{"$f":"IF(EZ$42=0,0,EZ$54/global!$C$29)","v":0},{"$f":"IF(FA$42=0,0,FA$54/global!$C$29)","v":0},{"$f":"IF(FB$42=0,0,FB$54/global!$C$29)","v":0},{"$f":"IF(FC$42=0,0,FC$54/global!$C$29)","v":0},{"$f":"IF(FD$42=0,0,FD$54/global!$C$29)","v":0},{"$f":"IF(FE$42=0,0,FE$54/global!$C$29)","v":0},{"$f":"IF(FF$42=0,0,FF$54/global!$C$29)","v":0},{"$f":"IF(FG$42=0,0,FG$54/global!$C$29)","v":0},{"$f":"IF(FH$42=0,0,FH$54/global!$C$29)","v":0}]
[null,null,null,null,null,null,"Cap Rate on Total Cost (at Close)",null,{"$f":"IF(I$42=0,0,I$54/Summary!$Q$28)","v":7.3601538707681241E-2},{"$f":"IF(J$42=0,0,J$54/Summary!$Q$28)","v":9.5022540769502492E-2},{"$f":"IF(K$42=0,0,K$54/Summary!$Q$28)","v":9.7212687835081552E-2},{"$f":"IF(L$42=0,0,L$54/Summary!$Q$28)","v":9.9457588577300068E-2},{"$f":"IF(M$42=0,0,M$54/Summary!$Q$28)","v":0.10175861183807405},{"$f":"IF(N$42=0,0,N$54/Summary!$Q$28)","v":0},{"$f":"IF(O$42=0,0,O$54/Summary!$Q$28)","v":0},{"$f":"IF(P$42=0,0,P$54/Summary!$Q$28)","v":0},{"$f":"IF(Q$42=0,0,Q$54/Summary!$Q$28)","v":0},{"$f":"IF(R$42=0,0,R$54/Summary!$Q$28)","v":0},{"$f":"IF(S$42=0,0,S$54/Summary!$Q$28)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Cap Rate on Total Cost (at Close)",{"$f":"IF(AF$42=0,0,AF$54/Summary!$P$28)","v":0},{"$f":"IF(AG$42=0,0,AG$54/Summary!$P$28)","v":6.2182399325206019E-3},{"$f":"IF(AH$42=0,0,AH$54/Summary!$P$28)","v":6.2181508645669393E-3},{"$f":"IF(AI$42=0,0,AI$54/Summary!$P$28)","v":6.218061613147874E-3},{"$f":"IF(AJ$42=0,0,AJ$54/Summary!$P$28)","v":6.2179721778854984E-3},{"$f":"IF(AK$42=0,0,AK$54/Summary!$P$28)","v":6.2178825584011275E-3},{"$f":"IF(AL$42=0,0,AL$54/Summary!$P$28)","v":6.2177927543152905E-3},{"$f":"IF(AM$42=0,0,AM$54/Summary!$P$28)","v":6.2177027652477413E-3},{"$f":"IF(AN$42=0,0,AN$54/Summary!$P$28)","v":-6.1921885206790333E-3},{"$f":"IF(AO$42=0,0,AO$54/Summary!$P$28)","v":3.0280529998694223E-3},{"$f":"IF(AP$42=0,0,AP$54/Summary!$P$28)","v":3.0280529998694215E-3},{"$f":"IF(AQ$42=0,0,AQ$54/Summary!$P$28)","v":3.0280529998694223E-3},{"$f":"IF(AR$42=0,0,AR$54/Summary!$P$28)","v":8.2948589990961361E-3},{"$f":"IF(AS$42=0,0,AS$54/Summary!$P$28)","v":8.2948589990961344E-3},{"$f":"IF(AT$42=0,0,AT$54/Summary!$P$28)","v":8.2948589990961361E-3},{"$f":"IF(AU$42=0,0,AU$54/Summary!$P$28)","v":8.2948589990961344E-3},{"$f":"IF(AV$42=0,0,AV$54/Summary!$P$28)","v":8.2948589990961344E-3},{"$f":"IF(AW$42=0,0,AW$54/Summary!$P$28)","v":8.2948589990961344E-3},{"$f":"IF(AX$42=0,0,AX$54/Summary!$P$28)","v":8.2948589990961361E-3},{"$f":"IF(AY$42=0,0,AY$54/Summary!$P$28)","v":8.2948589990961344E-3},{"$f":"IF(AZ$42=0,0,AZ$54/Summary!$P$28)","v":8.2948589990961344E-3},{"$f":"IF(BA$42=0,0,BA$54/Summary!$P$28)","v":8.4859205335333834E-3},{"$f":"IF(BB$42=0,0,BB$54/Summary!$P$28)","v":8.4859205335333834E-3},{"$f":"IF(BC$42=0,0,BC$54/Summary!$P$28)","v":8.4859205335333851E-3},{"$f":"IF(BD$42=0,0,BD$54/Summary!$P$28)","v":8.4859205335333834E-3},{"$f":"IF(BE$42=0,0,BE$54/Summary!$P$28)","v":8.4859205335333834E-3},{"$f":"IF(BF$42=0,0,BF$54/Summary!$P$28)","v":8.4859205335333851E-3},{"$f":"IF(BG$42=0,0,BG$54/Summary!$P$28)","v":8.4859205335333834E-3},{"$f":"IF(BH$42=0,0,BH$54/Summary!$P$28)","v":8.4859205335333834E-3},{"$f":"IF(BI$42=0,0,BI$54/Summary!$P$28)","v":8.4859205335333851E-3},{"$f":"IF(BJ$42=0,0,BJ$54/Summary!$P$28)","v":8.4859205335333834E-3},{"$f":"IF(BK$42=0,0,BK$54/Summary!$P$28)","v":8.4859205335333851E-3},{"$f":"IF(BL$42=0,0,BL$54/Summary!$P$28)","v":8.4859205335333851E-3},{"$f":"IF(BM$42=0,0,BM$54/Summary!$P$28)","v":8.6817586063315643E-3},{"$f":"IF(BN$42=0,0,BN$54/Summary!$P$28)","v":8.6817586063315643E-3},{"$f":"IF(BO$42=0,0,BO$54/Summary!$P$28)","v":8.6817586063315643E-3},{"$f":"IF(BP$42=0,0,BP$54/Summary!$P$28)","v":8.6817586063315626E-3},{"$f":"IF(BQ$42=0,0,BQ$54/Summary!$P$28)","v":8.6817586063315643E-3},{"$f":"IF(BR$42=0,0,BR$54/Summary!$P$28)","v":8.6817586063315643E-3},{"$f":"IF(BS$42=0,0,BS$54/Summary!$P$28)","v":8.6817586063315626E-3},{"$f":"IF(BT$42=0,0,BT$54/Summary!$P$28)","v":8.6817586063315626E-3},{"$f":"IF(BU$42=0,0,BU$54/Summary!$P$28)","v":8.6817586063315643E-3},{"$f":"IF(BV$42=0,0,BV$54/Summary!$P$28)","v":8.6817586063315643E-3},{"$f":"IF(BW$42=0,0,BW$54/Summary!$P$28)","v":8.6817586063315626E-3},{"$f":"IF(BX$42=0,0,BX$54/Summary!$P$28)","v":8.6817586063315643E-3},{"$f":"IF(BY$42=0,0,BY$54/Summary!$P$28)","v":8.8824926309496958E-3},{"$f":"IF(BZ$42=0,0,BZ$54/Summary!$P$28)","v":8.8824926309496958E-3},{"$f":"IF(CA$42=0,0,CA$54/Summary!$P$28)","v":8.8824926309496975E-3},{"$f":"IF(CB$42=0,0,CB$54/Summary!$P$28)","v":8.8824926309496975E-3},{"$f":"IF(CC$42=0,0,CC$54/Summary!$P$28)","v":8.8824926309496958E-3},{"$f":"IF(CD$42=0,0,CD$54/Summary!$P$28)","v":8.8824926309496975E-3},{"$f":"IF(CE$42=0,0,CE$54/Summary!$P$28)","v":8.8824926309496958E-3},{"$f":"IF(CF$42=0,0,CF$54/Summary!$P$28)","v":8.8824926309496975E-3},{"$f":"IF(CG$42=0,0,CG$54/Summary!$P$28)","v":8.8824926309496975E-3},{"$f":"IF(CH$42=0,0,CH$54/Summary!$P$28)","v":8.8824926309496975E-3},{"$f":"IF(CI$42=0,0,CI$54/Summary!$P$28)","v":8.8824926309496958E-3},{"$f":"IF(CJ$42=0,0,CJ$54/Summary!$P$28)","v":8.8824926309496975E-3},{"$f":"IF(CK$42=0,0,CK$54/Summary!$P$28)","v":9.0882450061832848E-3},{"$f":"IF(CL$42=0,0,CL$54/Summary!$P$28)","v":9.0882450061832848E-3},{"$f":"IF(CM$42=0,0,CM$54/Summary!$P$28)","v":9.0882450061832848E-3},{"$f":"IF(CN$42=0,0,CN$54/Summary!$P$28)","v":9.0882450061832831E-3},{"$f":"IF(CO$42=0,0,CO$54/Summary!$P$28)","v":0},{"$f":"IF(CP$42=0,0,CP$54/Summary!$P$28)","v":0},{"$f":"IF(CQ$42=0,0,CQ$54/Summary!$P$28)","v":0},{"$f":"IF(CR$42=0,0,CR$54/Summary!$P$28)","v":0},{"$f":"IF(CS$42=0,0,CS$54/Summary!$P$28)","v":0},{"$f":"IF(CT$42=0,0,CT$54/Summary!$P$28)","v":0},{"$f":"IF(CU$42=0,0,CU$54/Summary!$P$28)","v":0},{"$f":"IF(CV$42=0,0,CV$54/Summary!$P$28)","v":0},{"$f":"IF(CW$42=0,0,CW$54/Summary!$P$28)","v":0},{"$f":"IF(CX$42=0,0,CX$54/Summary!$P$28)","v":0},{"$f":"IF(CY$42=0,0,CY$54/Summary!$P$28)","v":0},{"$f":"IF(CZ$42=0,0,CZ$54/Summary!$P$28)","v":0},{"$f":"IF(DA$42=0,0,DA$54/Summary!$P$28)","v":0},{"$f":"IF(DB$42=0,0,DB$54/Summary!$P$28)","v":0},{"$f":"IF(DC$42=0,0,DC$54/Summary!$P$28)","v":0},{"$f":"IF(DD$42=0,0,DD$54/Summary!$P$28)","v":0},{"$f":"IF(DE$42=0,0,DE$54/Summary!$P$28)","v":0},{"$f":"IF(DF$42=0,0,DF$54/Summary!$P$28)","v":0},{"$f":"IF(DG$42=0,0,DG$54/Summary!$P$28)","v":0},{"$f":"IF(DH$42=0,0,DH$54/Summary!$P$28)","v":0},{"$f":"IF(DI$42=0,0,DI$54/Summary!$P$28)","v":0},{"$f":"IF(DJ$42=0,0,DJ$54/Summary!$P$28)","v":0},{"$f":"IF(DK$42=0,0,DK$54/Summary!$P$28)","v":0},{"$f":"IF(DL$42=0,0,DL$54/Summary!$P$28)","v":0},{"$f":"IF(DM$42=0,0,DM$54/Summary!$P$28)","v":0},{"$f":"IF(DN$42=0,0,DN$54/Summary!$P$28)","v":0},{"$f":"IF(DO$42=0,0,DO$54/Summary!$P$28)","v":0},{"$f":"IF(DP$42=0,0,DP$54/Summary!$P$28)","v":0},{"$f":"IF(DQ$42=0,0,DQ$54/Summary!$P$28)","v":0},{"$f":"IF(DR$42=0,0,DR$54/Summary!$P$28)","v":0},{"$f":"IF(DS$42=0,0,DS$54/Summary!$P$28)","v":0},{"$f":"IF(DT$42=0,0,DT$54/Summary!$P$28)","v":0},{"$f":"IF(DU$42=0,0,DU$54/Summary!$P$28)","v":0},{"$f":"IF(DV$42=0,0,DV$54/Summary!$P$28)","v":0},{"$f":"IF(DW$42=0,0,DW$54/Summary!$P$28)","v":0},{"$f":"IF(DX$42=0,0,DX$54/Summary!$P$28)","v":0},{"$f":"IF(DY$42=0,0,DY$54/Summary!$P$28)","v":0},{"$f":"IF(DZ$42=0,0,DZ$54/Summary!$P$28)","v":0},{"$f":"IF(EA$42=0,0,EA$54/Summary!$P$28)","v":0},{"$f":"IF(EB$42=0,0,EB$54/Summary!$P$28)","v":0},{"$f":"IF(EC$42=0,0,EC$54/Summary!$P$28)","v":0},{"$f":"IF(ED$42=0,0,ED$54/Summary!$P$28)","v":0},{"$f":"IF(EE$42=0,0,EE$54/Summary!$P$28)","v":0},{"$f":"IF(EF$42=0,0,EF$54/Summary!$P$28)","v":0},{"$f":"IF(EG$42=0,0,EG$54/Summary!$P$28)","v":0},{"$f":"IF(EH$42=0,0,EH$54/Summary!$P$28)","v":0},{"$f":"IF(EI$42=0,0,EI$54/Summary!$P$28)","v":0},{"$f":"IF(EJ$42=0,0,EJ$54/Summary!$P$28)","v":0},{"$f":"IF(EK$42=0,0,EK$54/Summary!$P$28)","v":0},{"$f":"IF(EL$42=0,0,EL$54/Summary!$P$28)","v":0},{"$f":"IF(EM$42=0,0,EM$54/Summary!$P$28)","v":0},{"$f":"IF(EN$42=0,0,EN$54/Summary!$P$28)","v":0},{"$f":"IF(EO$42=0,0,EO$54/Summary!$P$28)","v":0},{"$f":"IF(EP$42=0,0,EP$54/Summary!$P$28)","v":0},{"$f":"IF(EQ$42=0,0,EQ$54/Summary!$P$28)","v":0},{"$f":"IF(ER$42=0,0,ER$54/Summary!$P$28)","v":0},{"$f":"IF(ES$42=0,0,ES$54/Summary!$P$28)","v":0},{"$f":"IF(ET$42=0,0,ET$54/Summary!$P$28)","v":0},{"$f":"IF(EU$42=0,0,EU$54/Summary!$P$28)","v":0},{"$f":"IF(EV$42=0,0,EV$54/Summary!$P$28)","v":0},{"$f":"IF(EW$42=0,0,EW$54/Summary!$P$28)","v":0},{"$f":"IF(EX$42=0,0,EX$54/Summary!$P$28)","v":0},{"$f":"IF(EY$42=0,0,EY$54/Summary!$P$28)","v":0},{"$f":"IF(EZ$42=0,0,EZ$54/Summary!$P$28)","v":0},{"$f":"IF(FA$42=0,0,FA$54/Summary!$P$28)","v":0},{"$f":"IF(FB$42=0,0,FB$54/Summary!$P$28)","v":0},{"$f":"IF(FC$42=0,0,FC$54/Summary!$P$28)","v":0},{"$f":"IF(FD$42=0,0,FD$54/Summary!$P$28)","v":0},{"$f":"IF(FE$42=0,0,FE$54/Summary!$P$28)","v":0},{"$f":"IF(FF$42=0,0,FF$54/Summary!$P$28)","v":0},{"$f":"IF(FG$42=0,0,FG$54/Summary!$P$28)","v":0},{"$f":"IF(FH$42=0,0,FH$54/Summary!$P$28)","v":0}]
[null,null,null,null,null,null,"Unlevered Cash Flow Yield on Peak Equity",null,{"$f":"IF(I$42=0,0,IFERROR(I$48/cf_detail!$EP$2482*-1,0))","v":3.4217742094219961E-2},{"$f":"IF(J$42=0,0,IFERROR(J$48/cf_detail!$EP$2482*-1,0))","v":0.17416882150754354},{"$f":"IF(K$42=0,0,IFERROR(K$48/cf_detail!$EP$2482*-1,0))","v":0.17817232987566239},{"$f":"IF(L$42=0,0,IFERROR(L$48/cf_detail!$EP$2482*-1,0))","v":0.1822759259529842},{"$f":"IF(M$42=0,0,IFERROR(M$48/cf_detail!$EP$2482*-1,0))","v":0.1864821119322391},{"$f":"IF(N$42=0,0,IFERROR(N$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(O$42=0,0,IFERROR(O$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(P$42=0,0,IFERROR(P$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(Q$42=0,0,IFERROR(Q$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(R$42=0,0,IFERROR(R$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(S$42=0,0,IFERROR(S$48/cf_detail!$EP$2482*-1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,"Unlevered Cash Flow Yield on Peak Equity",{"$f":"IF(AF$42=0,0,IFERROR(AF$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(AG$42=0,0,IFERROR(AG$48/cf_detail!$EP$2482*-1,0))","v":-1.5087210699146938E-2},{"$f":"IF(AH$42=0,0,IFERROR(AH$48/cf_detail!$EP$2482*-1,0))","v":-1.5087370301278285E-2},{"$f":"IF(AI$42=0,0,IFERROR(AI$48/cf_detail!$EP$2482*-1,0))","v":-1.5087530232163894E-2},{"$f":"IF(AJ$42=0,0,IFERROR(AJ$48/cf_detail!$EP$2482*-1,0))","v":1.0689653970891501E-2},{"$f":"IF(AK$42=0,0,IFERROR(AK$48/cf_detail!$EP$2482*-1,0))","v":1.0689493380464443E-2},{"$f":"IF(AL$42=0,0,IFERROR(AL$48/cf_detail!$EP$2482*-1,0))","v":1.0689332459247396E-2},{"$f":"IF(AM$42=0,0,IFERROR(AM$48/cf_detail!$EP$2482*-1,0))","v":1.0689171206558991E-2},{"$f":"IF(AN$42=0,0,IFERROR(AN$48/cf_detail!$EP$2482*-1,0))","v":-1.1548289266785363E-2},{"$f":"IF(AO$42=0,0,IFERROR(AO$48/cf_detail!$EP$2482*-1,0))","v":1.1286411536391532E-2},{"$f":"IF(AP$42=0,0,IFERROR(AP$48/cf_detail!$EP$2482*-1,0))","v":1.128641153639153E-2},{"$f":"IF(AQ$42=0,0,IFERROR(AQ$48/cf_detail!$EP$2482*-1,0))","v":1.1286411536391532E-2},{"$f":"IF(AR$42=0,0,IFERROR(AR$48/cf_detail!$EP$2482*-1,0))","v":1.4411256967257499E-2},{"$f":"IF(AS$42=0,0,IFERROR(AS$48/cf_detail!$EP$2482*-1,0))","v":1.4399946499788875E-2},{"$f":"IF(AT$42=0,0,IFERROR(AT$48/cf_detail!$EP$2482*-1,0))","v":1.4399946499788875E-2},{"$f":"IF(AU$42=0,0,IFERROR(AU$48/cf_detail!$EP$2482*-1,0))","v":1.4399946499788872E-2},{"$f":"IF(AV$42=0,0,IFERROR(AV$48/cf_detail!$EP$2482*-1,0))","v":1.4399946499788872E-2},{"$f":"IF(AW$42=0,0,IFERROR(AW$48/cf_detail!$EP$2482*-1,0))","v":1.4399946499788872E-2},{"$f":"IF(AX$42=0,0,IFERROR(AX$48/cf_detail!$EP$2482*-1,0))","v":1.4399946499788875E-2},{"$f":"IF(AY$42=0,0,IFERROR(AY$48/cf_detail!$EP$2482*-1,0))","v":1.4399946499788875E-2},{"$f":"IF(AZ$42=0,0,IFERROR(AZ$48/cf_detail!$EP$2482*-1,0))","v":1.4399946499788875E-2},{"$f":"IF(BA$42=0,0,IFERROR(BA$48/cf_detail!$EP$2482*-1,0))","v":1.4742312377308124E-2},{"$f":"IF(BB$42=0,0,IFERROR(BB$48/cf_detail!$EP$2482*-1,0))","v":1.4742312377308124E-2},{"$f":"IF(BC$42=0,0,IFERROR(BC$48/cf_detail!$EP$2482*-1,0))","v":1.4742312377308128E-2},{"$f":"IF(BD$42=0,0,IFERROR(BD$48/cf_detail!$EP$2482*-1,0))","v":1.4742312377308124E-2},{"$f":"IF(BE$42=0,0,IFERROR(BE$48/cf_detail!$EP$2482*-1,0))","v":1.4730719148152787E-2},{"$f":"IF(BF$42=0,0,IFERROR(BF$48/cf_detail!$EP$2482*-1,0))","v":1.473071914815279E-2},{"$f":"IF(BG$42=0,0,IFERROR(BG$48/cf_detail!$EP$2482*-1,0))","v":1.4730719148152787E-2},{"$f":"IF(BH$42=0,0,IFERROR(BH$48/cf_detail!$EP$2482*-1,0))","v":1.4730719148152787E-2},{"$f":"IF(BI$42=0,0,IFERROR(BI$48/cf_detail!$EP$2482*-1,0))","v":1.473071914815279E-2},{"$f":"IF(BJ$42=0,0,IFERROR(BJ$48/cf_detail!$EP$2482*-1,0))","v":1.4730719148152787E-2},{"$f":"IF(BK$42=0,0,IFERROR(BK$48/cf_detail!$EP$2482*-1,0))","v":1.473071914815279E-2},{"$f":"IF(BL$42=0,0,IFERROR(BL$48/cf_detail!$EP$2482*-1,0))","v":1.473071914815279E-2},{"$f":"IF(BM$42=0,0,IFERROR(BM$48/cf_detail!$EP$2482*-1,0))","v":1.5081644172610022E-2},{"$f":"IF(BN$42=0,0,IFERROR(BN$48/cf_detail!$EP$2482*-1,0))","v":1.5081644172610022E-2},{"$f":"IF(BO$42=0,0,IFERROR(BO$48/cf_detail!$EP$2482*-1,0))","v":1.5081644172610018E-2},{"$f":"IF(BP$42=0,0,IFERROR(BP$48/cf_detail!$EP$2482*-1,0))","v":1.5081644172610018E-2},{"$f":"IF(BQ$42=0,0,IFERROR(BQ$48/cf_detail!$EP$2482*-1,0))","v":1.5069761112725798E-2},{"$f":"IF(BR$42=0,0,IFERROR(BR$48/cf_detail!$EP$2482*-1,0))","v":1.5069761112725802E-2},{"$f":"IF(BS$42=0,0,IFERROR(BS$48/cf_detail!$EP$2482*-1,0))","v":1.5069761112725795E-2},{"$f":"IF(BT$42=0,0,IFERROR(BT$48/cf_detail!$EP$2482*-1,0))","v":1.5069761112725795E-2},{"$f":"IF(BU$42=0,0,IFERROR(BU$48/cf_detail!$EP$2482*-1,0))","v":1.5069761112725798E-2},{"$f":"IF(BV$42=0,0,IFERROR(BV$48/cf_detail!$EP$2482*-1,0))","v":1.5069761112725798E-2},{"$f":"IF(BW$42=0,0,IFERROR(BW$48/cf_detail!$EP$2482*-1,0))","v":1.5069761112725795E-2},{"$f":"IF(BX$42=0,0,IFERROR(BX$48/cf_detail!$EP$2482*-1,0))","v":1.5069761112725798E-2},{"$f":"IF(BY$42=0,0,IFERROR(BY$48/cf_detail!$EP$2482*-1,0))","v":1.5429459262794459E-2},{"$f":"IF(BZ$42=0,0,IFERROR(BZ$48/cf_detail!$EP$2482*-1,0))","v":1.5429459262794459E-2},{"$f":"IF(CA$42=0,0,IFERROR(CA$48/cf_detail!$EP$2482*-1,0))","v":1.5429459262794459E-2},{"$f":"IF(CB$42=0,0,IFERROR(CB$48/cf_detail!$EP$2482*-1,0))","v":1.5429459262794459E-2},{"$f":"IF(CC$42=0,0,IFERROR(CC$48/cf_detail!$EP$2482*-1,0))","v":1.5417279126413131E-2},{"$f":"IF(CD$42=0,0,IFERROR(CD$48/cf_detail!$EP$2482*-1,0))","v":1.5417279126413131E-2},{"$f":"IF(CE$42=0,0,IFERROR(CE$48/cf_detail!$EP$2482*-1,0))","v":1.5417279126413131E-2},{"$f":"IF(CF$42=0,0,IFERROR(CF$48/cf_detail!$EP$2482*-1,0))","v":1.5417279126413134E-2},{"$f":"IF(CG$42=0,0,IFERROR(CG$48/cf_detail!$EP$2482*-1,0))","v":1.5417279126413131E-2},{"$f":"IF(CH$42=0,0,IFERROR(CH$48/cf_detail!$EP$2482*-1,0))","v":1.5417279126413131E-2},{"$f":"IF(CI$42=0,0,IFERROR(CI$48/cf_detail!$EP$2482*-1,0))","v":1.5417279126413131E-2},{"$f":"IF(CJ$42=0,0,IFERROR(CJ$48/cf_detail!$EP$2482*-1,0))","v":1.5417279126413134E-2},{"$f":"IF(CK$42=0,0,IFERROR(CK$48/cf_detail!$EP$2482*-1,0))","v":1.5785969730233513E-2},{"$f":"IF(CL$42=0,0,IFERROR(CL$48/cf_detail!$EP$2482*-1,0))","v":1.5785969730233516E-2},{"$f":"IF(CM$42=0,0,IFERROR(CM$48/cf_detail!$EP$2482*-1,0))","v":1.5785969730233516E-2},{"$f":"IF(CN$42=0,0,IFERROR(CN$48/cf_detail!$EP$2482*-1,0))","v":1.5785969730233513E-2},{"$f":"IF(CO$42=0,0,IFERROR(CO$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(CP$42=0,0,IFERROR(CP$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(CQ$42=0,0,IFERROR(CQ$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(CR$42=0,0,IFERROR(CR$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(CS$42=0,0,IFERROR(CS$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(CT$42=0,0,IFERROR(CT$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(CU$42=0,0,IFERROR(CU$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(CV$42=0,0,IFERROR(CV$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(CW$42=0,0,IFERROR(CW$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(CX$42=0,0,IFERROR(CX$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(CY$42=0,0,IFERROR(CY$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(CZ$42=0,0,IFERROR(CZ$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DA$42=0,0,IFERROR(DA$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DB$42=0,0,IFERROR(DB$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DC$42=0,0,IFERROR(DC$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DD$42=0,0,IFERROR(DD$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DE$42=0,0,IFERROR(DE$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DF$42=0,0,IFERROR(DF$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DG$42=0,0,IFERROR(DG$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DH$42=0,0,IFERROR(DH$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DI$42=0,0,IFERROR(DI$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DJ$42=0,0,IFERROR(DJ$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DK$42=0,0,IFERROR(DK$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DL$42=0,0,IFERROR(DL$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DM$42=0,0,IFERROR(DM$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DN$42=0,0,IFERROR(DN$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DO$42=0,0,IFERROR(DO$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DP$42=0,0,IFERROR(DP$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DQ$42=0,0,IFERROR(DQ$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DR$42=0,0,IFERROR(DR$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DS$42=0,0,IFERROR(DS$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DT$42=0,0,IFERROR(DT$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DU$42=0,0,IFERROR(DU$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DV$42=0,0,IFERROR(DV$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DW$42=0,0,IFERROR(DW$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DX$42=0,0,IFERROR(DX$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DY$42=0,0,IFERROR(DY$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(DZ$42=0,0,IFERROR(DZ$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EA$42=0,0,IFERROR(EA$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EB$42=0,0,IFERROR(EB$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EC$42=0,0,IFERROR(EC$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(ED$42=0,0,IFERROR(ED$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EE$42=0,0,IFERROR(EE$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EF$42=0,0,IFERROR(EF$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EG$42=0,0,IFERROR(EG$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EH$42=0,0,IFERROR(EH$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EI$42=0,0,IFERROR(EI$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EJ$42=0,0,IFERROR(EJ$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EK$42=0,0,IFERROR(EK$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EL$42=0,0,IFERROR(EL$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EM$42=0,0,IFERROR(EM$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EN$42=0,0,IFERROR(EN$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EO$42=0,0,IFERROR(EO$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EP$42=0,0,IFERROR(EP$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EQ$42=0,0,IFERROR(EQ$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(ER$42=0,0,IFERROR(ER$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(ES$42=0,0,IFERROR(ES$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(ET$42=0,0,IFERROR(ET$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EU$42=0,0,IFERROR(EU$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EV$42=0,0,IFERROR(EV$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EW$42=0,0,IFERROR(EW$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EX$42=0,0,IFERROR(EX$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EY$42=0,0,IFERROR(EY$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(EZ$42=0,0,IFERROR(EZ$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(FA$42=0,0,IFERROR(FA$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(FB$42=0,0,IFERROR(FB$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(FC$42=0,0,IFERROR(FC$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(FD$42=0,0,IFERROR(FD$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(FE$42=0,0,IFERROR(FE$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(FF$42=0,0,IFERROR(FF$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(FG$42=0,0,IFERROR(FG$48/cf_detail!$EP$2482*-1,0))","v":0},{"$f":"IF(FH$42=0,0,IFERROR(FH$48/cf_detail!$EP$2482*-1,0))","v":0}]
[null,null,null,null,null,null,"Investor Cash on Cash Yield",null,{"$f":"waterfall!EJ83","v":-5.2822725847847647E-2},{"$f":"waterfall!EK83","v":8.1606945311897314E-2},{"$f":"waterfall!EL83","v":8.5694172262011398E-2},{"$f":"waterfall!EM83","v":8.9883579885878251E-2},{"$f":"waterfall!EN83","v":1.9600421987284617},{"$f":"waterfall!EO83","v":0},{"$f":"waterfall!EP83","v":0},{"$f":"waterfall!EQ83","v":0},{"$f":"waterfall!ER83","v":0},{"$f":"waterfall!ES83","v":0},{"$f":"waterfall!ET83","v":0},null,null,null,null,null,null,null,null,null,null,null,"Investor Cash on Cash Yield",{"$f":"IFERROR(IF(SUM(AF55,AF50)<0,0,SUM(AF55,AF50)/-SUMIF(AE$51:$AF51,\"<0\",AE$51:$AF51)),0)","v":0},{"$f":"IFERROR(IF(SUM(AG55,AG50)<0,0,SUM(AG55,AG50)/-SUMIF($AF$51:AF51,\"<0\",$AF$51:AF51)),0)","v":0},{"$f":"IFERROR(IF(SUM(AH55,AH50)<0,0,SUM(AH55,AH50)/-SUMIF($AF$51:AG51,\"<0\",$AF$51:AG51)),0)","v":0},{"$f":"IFERROR(IF(SUM(AI55,AI50)<0,0,SUM(AI55,AI50)/-SUMIF($AF$51:AH51,\"<0\",$AF$51:AH51)),0)","v":0},{"$f":"IFERROR(IF(SUM(AJ55,AJ50)<0,0,SUM(AJ55,AJ50)/-SUMIF($AF$51:AI51,\"<0\",$AF$51:AI51)),0)","v":4.963537385648178E-3},{"$f":"IFERROR(IF(SUM(AK55,AK50)<0,0,SUM(AK55,AK50)/-SUMIF($AF$51:AJ51,\"<0\",$AF$51:AJ51)),0)","v":4.9633762271325951E-3},{"$f":"IFERROR(IF(SUM(AL55,AL50)<0,0,SUM(AL55,AL50)/-SUMIF($AF$51:AK51,\"<0\",$AF$51:AK51)),0)","v":4.963214736656855E-3},{"$f":"IFERROR(IF(SUM(AM55,AM50)<0,0,SUM(AM55,AM50)/-SUMIF($AF$51:AL51,\"<0\",$AF$51:AL51)),0)","v":4.9630529135371772E-3},{"$f":"IFERROR(IF(SUM(AN55,AN50)<0,0,SUM(AN55,AN50)/-SUMIF($AF$51:AM51,\"<0\",$AF$51:AM51)),0)","v":0},{"$f":"IFERROR(IF(SUM(AO55,AO50)<0,0,SUM(AO55,AO50)/-SUMIF($AF$51:AN51,\"<0\",$AF$51:AN51)),0)","v":5.4610457271763516E-3},{"$f":"IFERROR(IF(SUM(AP55,AP50)<0,0,SUM(AP55,AP50)/-SUMIF($AF$51:AO51,\"<0\",$AF$51:AO51)),0)","v":5.4610457271763498E-3},{"$f":"IFERROR(IF(SUM(AQ55,AQ50)<0,0,SUM(AQ55,AQ50)/-SUMIF($AF$51:AP51,\"<0\",$AF$51:AP51)),0)","v":5.4610457271763516E-3},{"$f":"IFERROR(IF(SUM(AR55,AR50)<0,0,SUM(AR55,AR50)/-SUMIF($AF$51:AQ51,\"<0\",$AF$51:AQ51)),0)","v":8.5398017554242506E-3},{"$f":"IFERROR(IF(SUM(AS55,AS50)<0,0,SUM(AS55,AS50)/-SUMIF($AF$51:AR51,\"<0\",$AF$51:AR51)),0)","v":7.6361121081743467E-3},{"$f":"IFERROR(IF(SUM(AT55,AT50)<0,0,SUM(AT55,AT50)/-SUMIF($AF$51:AS51,\"<0\",$AF$51:AS51)),0)","v":7.6361121081743467E-3},{"$f":"IFERROR(IF(SUM(AU55,AU50)<0,0,SUM(AU55,AU50)/-SUMIF($AF$51:AT51,\"<0\",$AF$51:AT51)),0)","v":7.6361121081743432E-3},{"$f":"IFERROR(IF(SUM(AV55,AV50)<0,0,SUM(AV55,AV50)/-SUMIF($AF$51:AU51,\"<0\",$AF$51:AU51)),0)","v":7.6361121081743432E-3},{"$f":"IFERROR(IF(SUM(AW55,AW50)<0,0,SUM(AW55,AW50)/-SUMIF($AF$51:AV51,\"<0\",$AF$51:AV51)),0)","v":7.6361121081743432E-3},{"$f":"IFERROR(IF(SUM(AX55,AX50)<0,0,SUM(AX55,AX50)/-SUMIF($AF$51:AW51,\"<0\",$AF$51:AW51)),0)","v":7.6361121081743467E-3},{"$f":"IFERROR(IF(SUM(AY55,AY50)<0,0,SUM(AY55,AY50)/-SUMIF($AF$51:AX51,\"<0\",$AF$51:AX51)),0)","v":7.6361121081743467E-3},{"$f":"IFERROR(IF(SUM(AZ55,AZ50)<0,0,SUM(AZ55,AZ50)/-SUMIF($AF$51:AY51,\"<0\",$AF$51:AY51)),0)","v":7.6361121081743467E-3},{"$f":"IFERROR(IF(SUM(BA55,BA50)<0,0,SUM(BA55,BA50)/-SUMIF($AF$51:AZ51,\"<0\",$AF$51:AZ51)),0)","v":7.9734283155192542E-3},{"$f":"IFERROR(IF(SUM(BB55,BB50)<0,0,SUM(BB55,BB50)/-SUMIF($AF$51:BA51,\"<0\",$AF$51:BA51)),0)","v":7.9734283155192542E-3},{"$f":"IFERROR(IF(SUM(BC55,BC50)<0,0,SUM(BC55,BC50)/-SUMIF($AF$51:BB51,\"<0\",$AF$51:BB51)),0)","v":7.9734283155192577E-3},{"$f":"IFERROR(IF(SUM(BD55,BD50)<0,0,SUM(BD55,BD50)/-SUMIF($AF$51:BC51,\"<0\",$AF$51:BC51)),0)","v":7.9734283155192542E-3},{"$f":"IFERROR(IF(SUM(BE55,BE50)<0,0,SUM(BE55,BE50)/-SUMIF($AF$51:BD51,\"<0\",$AF$51:BD51)),0)","v":7.9620060788235456E-3},{"$f":"IFERROR(IF(SUM(BF55,BF50)<0,0,SUM(BF55,BF50)/-SUMIF($AF$51:BE51,\"<0\",$AF$51:BE51)),0)","v":7.9620060788235473E-3},{"$f":"IFERROR(IF(SUM(BG55,BG50)<0,0,SUM(BG55,BG50)/-SUMIF($AF$51:BF51,\"<0\",$AF$51:BF51)),0)","v":7.9620060788235456E-3},{"$f":"IFERROR(IF(SUM(BH55,BH50)<0,0,SUM(BH55,BH50)/-SUMIF($AF$51:BG51,\"<0\",$AF$51:BG51)),0)","v":7.9620060788235456E-3},{"$f":"IFERROR(IF(SUM(BI55,BI50)<0,0,SUM(BI55,BI50)/-SUMIF($AF$51:BH51,\"<0\",$AF$51:BH51)),0)","v":7.9620060788235473E-3},{"$f":"IFERROR(IF(SUM(BJ55,BJ50)<0,0,SUM(BJ55,BJ50)/-SUMIF($AF$51:BI51,\"<0\",$AF$51:BI51)),0)","v":7.9620060788235456E-3},{"$f":"IFERROR(IF(SUM(BK55,BK50)<0,0,SUM(BK55,BK50)/-SUMIF($AF$51:BJ51,\"<0\",$AF$51:BJ51)),0)","v":7.9620060788235473E-3},{"$f":"IFERROR(IF(SUM(BL55,BL50)<0,0,SUM(BL55,BL50)/-SUMIF($AF$51:BK51,\"<0\",$AF$51:BK51)),0)","v":7.9620060788235473E-3},{"$f":"IFERROR(IF(SUM(BM55,BM50)<0,0,SUM(BM55,BM50)/-SUMIF($AF$51:BL51,\"<0\",$AF$51:BL51)),0)","v":8.3077551913520783E-3},{"$f":"IFERROR(IF(SUM(BN55,BN50)<0,0,SUM(BN55,BN50)/-SUMIF($AF$51:BM51,\"<0\",$AF$51:BM51)),0)","v":8.3077551913520783E-3},{"$f":"IFERROR(IF(SUM(BO55,BO50)<0,0,SUM(BO55,BO50)/-SUMIF($AF$51:BN51,\"<0\",$AF$51:BN51)),0)","v":8.3077551913520765E-3},{"$f":"IFERROR(IF(SUM(BP55,BP50)<0,0,SUM(BP55,BP50)/-SUMIF($AF$51:BO51,\"<0\",$AF$51:BO51)),0)","v":8.3077551913520765E-3},{"$f":"IFERROR(IF(SUM(BQ55,BQ50)<0,0,SUM(BQ55,BQ50)/-SUMIF($AF$51:BP51,\"<0\",$AF$51:BP51)),0)","v":8.296047398738975E-3},{"$f":"IFERROR(IF(SUM(BR55,BR50)<0,0,SUM(BR55,BR50)/-SUMIF($AF$51:BQ51,\"<0\",$AF$51:BQ51)),0)","v":8.2960473987389784E-3},{"$f":"IFERROR(IF(SUM(BS55,BS50)<0,0,SUM(BS55,BS50)/-SUMIF($AF$51:BR51,\"<0\",$AF$51:BR51)),0)","v":8.2960473987389732E-3},{"$f":"IFERROR(IF(SUM(BT55,BT50)<0,0,SUM(BT55,BT50)/-SUMIF($AF$51:BS51,\"<0\",$AF$51:BS51)),0)","v":8.2960473987389732E-3},{"$f":"IFERROR(IF(SUM(BU55,BU50)<0,0,SUM(BU55,BU50)/-SUMIF($AF$51:BT51,\"<0\",$AF$51:BT51)),0)","v":8.296047398738975E-3},{"$f":"IFERROR(IF(SUM(BV55,BV50)<0,0,SUM(BV55,BV50)/-SUMIF($AF$51:BU51,\"<0\",$AF$51:BU51)),0)","v":8.296047398738975E-3},{"$f":"IFERROR(IF(SUM(BW55,BW50)<0,0,SUM(BW55,BW50)/-SUMIF($AF$51:BV51,\"<0\",$AF$51:BV51)),0)","v":8.2960473987389732E-3},{"$f":"IFERROR(IF(SUM(BX55,BX50)<0,0,SUM(BX55,BX50)/-SUMIF($AF$51:BW51,\"<0\",$AF$51:BW51)),0)","v":8.296047398738975E-3},{"$f":"IFERROR(IF(SUM(BY55,BY50)<0,0,SUM(BY55,BY50)/-SUMIF($AF$51:BX51,\"<0\",$AF$51:BX51)),0)","v":8.6504402390807176E-3},{"$f":"IFERROR(IF(SUM(BZ55,BZ50)<0,0,SUM(BZ55,BZ50)/-SUMIF($AF$51:BY51,\"<0\",$AF$51:BY51)),0)","v":8.6504402390807176E-3},{"$f":"IFERROR(IF(SUM(CA55,CA50)<0,0,SUM(CA55,CA50)/-SUMIF($AF$51:BZ51,\"<0\",$AF$51:BZ51)),0)","v":8.6504402390807176E-3},{"$f":"IFERROR(IF(SUM(CB55,CB50)<0,0,SUM(CB55,CB50)/-SUMIF($AF$51:CA51,\"<0\",$AF$51:CA51)),0)","v":8.6504402390807176E-3},{"$f":"IFERROR(IF(SUM(CC55,CC50)<0,0,SUM(CC55,CC50)/-SUMIF($AF$51:CB51,\"<0\",$AF$51:CB51)),0)","v":8.6384397516522885E-3},{"$f":"IFERROR(IF(SUM(CD55,CD50)<0,0,SUM(CD55,CD50)/-SUMIF($AF$51:CC51,\"<0\",$AF$51:CC51)),0)","v":8.6384397516522885E-3},{"$f":"IFERROR(IF(SUM(CE55,CE50)<0,0,SUM(CE55,CE50)/-SUMIF($AF$51:CD51,\"<0\",$AF$51:CD51)),0)","v":8.6384397516522885E-3},{"$f":"IFERROR(IF(SUM(CF55,CF50)<0,0,SUM(CF55,CF50)/-SUMIF($AF$51:CE51,\"<0\",$AF$51:CE51)),0)","v":8.6384397516522902E-3},{"$f":"IFERROR(IF(SUM(CG55,CG50)<0,0,SUM(CG55,CG50)/-SUMIF($AF$51:CF51,\"<0\",$AF$51:CF51)),0)","v":8.6384397516522885E-3},{"$f":"IFERROR(IF(SUM(CH55,CH50)<0,0,SUM(CH55,CH50)/-SUMIF($AF$51:CG51,\"<0\",$AF$51:CG51)),0)","v":8.6384397516522885E-3},{"$f":"IFERROR(IF(SUM(CI55,CI50)<0,0,SUM(CI55,CI50)/-SUMIF($AF$51:CH51,\"<0\",$AF$51:CH51)),0)","v":8.6384397516522885E-3},{"$f":"IFERROR(IF(SUM(CJ55,CJ50)<0,0,SUM(CJ55,CJ50)/-SUMIF($AF$51:CI51,\"<0\",$AF$51:CI51)),0)","v":8.6384397516522902E-3},{"$f":"IFERROR(IF(SUM(CK55,CK50)<0,0,SUM(CK55,CK50)/-SUMIF($AF$51:CJ51,\"<0\",$AF$51:CJ51)),0)","v":9.0016924130025787E-3},{"$f":"IFERROR(IF(SUM(CL55,CL50)<0,0,SUM(CL55,CL50)/-SUMIF($AF$51:CK51,\"<0\",$AF$51:CK51)),0)","v":9.0016924130025822E-3},{"$f":"IFERROR(IF(SUM(CM55,CM50)<0,0,SUM(CM55,CM50)/-SUMIF($AF$51:CL51,\"<0\",$AF$51:CL51)),0)","v":9.0016924130025822E-3},{"$f":"IFERROR(IF(SUM(CN55,CN50)<0,0,SUM(CN55,CN50)/-SUMIF($AF$51:CM51,\"<0\",$AF$51:CM51)),0)","v":9.0016924130025787E-3},{"$f":"IFERROR(IF(SUM(CO55,CO50)<0,0,SUM(CO55,CO50)/-SUMIF($AF$51:CN51,\"<0\",$AF$51:CN51)),0)","v":0},{"$f":"IFERROR(IF(SUM(CP55,CP50)<0,0,SUM(CP55,CP50)/-SUMIF($AF$51:CO51,\"<0\",$AF$51:CO51)),0)","v":0},{"$f":"IFERROR(IF(SUM(CQ55,CQ50)<0,0,SUM(CQ55,CQ50)/-SUMIF($AF$51:CP51,\"<0\",$AF$51:CP51)),0)","v":0},{"$f":"IFERROR(IF(SUM(CR55,CR50)<0,0,SUM(CR55,CR50)/-SUMIF($AF$51:CQ51,\"<0\",$AF$51:CQ51)),0)","v":0},{"$f":"IFERROR(IF(SUM(CS55,CS50)<0,0,SUM(CS55,CS50)/-SUMIF($AF$51:CR51,\"<0\",$AF$51:CR51)),0)","v":0},{"$f":"IFERROR(IF(SUM(CT55,CT50)<0,0,SUM(CT55,CT50)/-SUMIF($AF$51:CS51,\"<0\",$AF$51:CS51)),0)","v":0},{"$f":"IFERROR(IF(SUM(CU55,CU50)<0,0,SUM(CU55,CU50)/-SUMIF($AF$51:CT51,\"<0\",$AF$51:CT51)),0)","v":0},{"$f":"IFERROR(IF(SUM(CV55,CV50)<0,0,SUM(CV55,CV50)/-SUMIF($AF$51:CU51,\"<0\",$AF$51:CU51)),0)","v":0},{"$f":"IFERROR(IF(SUM(CW55,CW50)<0,0,SUM(CW55,CW50)/-SUMIF($AF$51:CV51,\"<0\",$AF$51:CV51)),0)","v":0},{"$f":"IFERROR(IF(SUM(CX55,CX50)<0,0,SUM(CX55,CX50)/-SUMIF($AF$51:CW51,\"<0\",$AF$51:CW51)),0)","v":0},{"$f":"IFERROR(IF(SUM(CY55,CY50)<0,0,SUM(CY55,CY50)/-SUMIF($AF$51:CX51,\"<0\",$AF$51:CX51)),0)","v":0},{"$f":"IFERROR(IF(SUM(CZ55,CZ50)<0,0,SUM(CZ55,CZ50)/-SUMIF($AF$51:CY51,\"<0\",$AF$51:CY51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DA55,DA50)<0,0,SUM(DA55,DA50)/-SUMIF($AF$51:CZ51,\"<0\",$AF$51:CZ51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DB55,DB50)<0,0,SUM(DB55,DB50)/-SUMIF($AF$51:DA51,\"<0\",$AF$51:DA51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DC55,DC50)<0,0,SUM(DC55,DC50)/-SUMIF($AF$51:DB51,\"<0\",$AF$51:DB51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DD55,DD50)<0,0,SUM(DD55,DD50)/-SUMIF($AF$51:DC51,\"<0\",$AF$51:DC51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DE55,DE50)<0,0,SUM(DE55,DE50)/-SUMIF($AF$51:DD51,\"<0\",$AF$51:DD51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DF55,DF50)<0,0,SUM(DF55,DF50)/-SUMIF($AF$51:DE51,\"<0\",$AF$51:DE51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DG55,DG50)<0,0,SUM(DG55,DG50)/-SUMIF($AF$51:DF51,\"<0\",$AF$51:DF51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DH55,DH50)<0,0,SUM(DH55,DH50)/-SUMIF($AF$51:DG51,\"<0\",$AF$51:DG51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DI55,DI50)<0,0,SUM(DI55,DI50)/-SUMIF($AF$51:DH51,\"<0\",$AF$51:DH51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DJ55,DJ50)<0,0,SUM(DJ55,DJ50)/-SUMIF($AF$51:DI51,\"<0\",$AF$51:DI51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DK55,DK50)<0,0,SUM(DK55,DK50)/-SUMIF($AF$51:DJ51,\"<0\",$AF$51:DJ51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DL55,DL50)<0,0,SUM(DL55,DL50)/-SUMIF($AF$51:DK51,\"<0\",$AF$51:DK51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DM55,DM50)<0,0,SUM(DM55,DM50)/-SUMIF($AF$51:DL51,\"<0\",$AF$51:DL51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DN55,DN50)<0,0,SUM(DN55,DN50)/-SUMIF($AF$51:DM51,\"<0\",$AF$51:DM51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DO55,DO50)<0,0,SUM(DO55,DO50)/-SUMIF($AF$51:DN51,\"<0\",$AF$51:DN51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DP55,DP50)<0,0,SUM(DP55,DP50)/-SUMIF($AF$51:DO51,\"<0\",$AF$51:DO51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DQ55,DQ50)<0,0,SUM(DQ55,DQ50)/-SUMIF($AF$51:DP51,\"<0\",$AF$51:DP51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DR55,DR50)<0,0,SUM(DR55,DR50)/-SUMIF($AF$51:DQ51,\"<0\",$AF$51:DQ51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DS55,DS50)<0,0,SUM(DS55,DS50)/-SUMIF($AF$51:DR51,\"<0\",$AF$51:DR51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DT55,DT50)<0,0,SUM(DT55,DT50)/-SUMIF($AF$51:DS51,\"<0\",$AF$51:DS51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DU55,DU50)<0,0,SUM(DU55,DU50)/-SUMIF($AF$51:DT51,\"<0\",$AF$51:DT51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DV55,DV50)<0,0,SUM(DV55,DV50)/-SUMIF($AF$51:DU51,\"<0\",$AF$51:DU51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DW55,DW50)<0,0,SUM(DW55,DW50)/-SUMIF($AF$51:DV51,\"<0\",$AF$51:DV51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DX55,DX50)<0,0,SUM(DX55,DX50)/-SUMIF($AF$51:DW51,\"<0\",$AF$51:DW51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DY55,DY50)<0,0,SUM(DY55,DY50)/-SUMIF($AF$51:DX51,\"<0\",$AF$51:DX51)),0)","v":0},{"$f":"IFERROR(IF(SUM(DZ55,DZ50)<0,0,SUM(DZ55,DZ50)/-SUMIF($AF$51:DY51,\"<0\",$AF$51:DY51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EA55,EA50)<0,0,SUM(EA55,EA50)/-SUMIF($AF$51:DZ51,\"<0\",$AF$51:DZ51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EB55,EB50)<0,0,SUM(EB55,EB50)/-SUMIF($AF$51:EA51,\"<0\",$AF$51:EA51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EC55,EC50)<0,0,SUM(EC55,EC50)/-SUMIF($AF$51:EB51,\"<0\",$AF$51:EB51)),0)","v":0},{"$f":"IFERROR(IF(SUM(ED55,ED50)<0,0,SUM(ED55,ED50)/-SUMIF($AF$51:EC51,\"<0\",$AF$51:EC51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EE55,EE50)<0,0,SUM(EE55,EE50)/-SUMIF($AF$51:ED51,\"<0\",$AF$51:ED51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EF55,EF50)<0,0,SUM(EF55,EF50)/-SUMIF($AF$51:EE51,\"<0\",$AF$51:EE51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EG55,EG50)<0,0,SUM(EG55,EG50)/-SUMIF($AF$51:EF51,\"<0\",$AF$51:EF51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EH55,EH50)<0,0,SUM(EH55,EH50)/-SUMIF($AF$51:EG51,\"<0\",$AF$51:EG51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EI55,EI50)<0,0,SUM(EI55,EI50)/-SUMIF($AF$51:EH51,\"<0\",$AF$51:EH51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EJ55,EJ50)<0,0,SUM(EJ55,EJ50)/-SUMIF($AF$51:EI51,\"<0\",$AF$51:EI51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EK55,EK50)<0,0,SUM(EK55,EK50)/-SUMIF($AF$51:EJ51,\"<0\",$AF$51:EJ51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EL55,EL50)<0,0,SUM(EL55,EL50)/-SUMIF($AF$51:EK51,\"<0\",$AF$51:EK51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EM55,EM50)<0,0,SUM(EM55,EM50)/-SUMIF($AF$51:EL51,\"<0\",$AF$51:EL51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EN55,EN50)<0,0,SUM(EN55,EN50)/-SUMIF($AF$51:EM51,\"<0\",$AF$51:EM51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EO55,EO50)<0,0,SUM(EO55,EO50)/-SUMIF($AF$51:EN51,\"<0\",$AF$51:EN51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EP55,EP50)<0,0,SUM(EP55,EP50)/-SUMIF($AF$51:EO51,\"<0\",$AF$51:EO51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EQ55,EQ50)<0,0,SUM(EQ55,EQ50)/-SUMIF($AF$51:EP51,\"<0\",$AF$51:EP51)),0)","v":0},{"$f":"IFERROR(IF(SUM(ER55,ER50)<0,0,SUM(ER55,ER50)/-SUMIF($AF$51:EQ51,\"<0\",$AF$51:EQ51)),0)","v":0},{"$f":"IFERROR(IF(SUM(ES55,ES50)<0,0,SUM(ES55,ES50)/-SUMIF($AF$51:ER51,\"<0\",$AF$51:ER51)),0)","v":0},{"$f":"IFERROR(IF(SUM(ET55,ET50)<0,0,SUM(ET55,ET50)/-SUMIF($AF$51:ES51,\"<0\",$AF$51:ES51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EU55,EU50)<0,0,SUM(EU55,EU50)/-SUMIF($AF$51:ET51,\"<0\",$AF$51:ET51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EV55,EV50)<0,0,SUM(EV55,EV50)/-SUMIF($AF$51:EU51,\"<0\",$AF$51:EU51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EW55,EW50)<0,0,SUM(EW55,EW50)/-SUMIF($AF$51:EV51,\"<0\",$AF$51:EV51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EX55,EX50)<0,0,SUM(EX55,EX50)/-SUMIF($AF$51:EW51,\"<0\",$AF$51:EW51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EY55,EY50)<0,0,SUM(EY55,EY50)/-SUMIF($AF$51:EX51,\"<0\",$AF$51:EX51)),0)","v":0},{"$f":"IFERROR(IF(SUM(EZ55,EZ50)<0,0,SUM(EZ55,EZ50)/-SUMIF($AF$51:EY51,\"<0\",$AF$51:EY51)),0)","v":0},{"$f":"IFERROR(IF(SUM(FA55,FA50)<0,0,SUM(FA55,FA50)/-SUMIF($AF$51:EZ51,\"<0\",$AF$51:EZ51)),0)","v":0},{"$f":"IFERROR(IF(SUM(FB55,FB50)<0,0,SUM(FB55,FB50)/-SUMIF($AF$51:FA51,\"<0\",$AF$51:FA51)),0)","v":0},{"$f":"IFERROR(IF(SUM(FC55,FC50)<0,0,SUM(FC55,FC50)/-SUMIF($AF$51:FB51,\"<0\",$AF$51:FB51)),0)","v":0},{"$f":"IFERROR(IF(SUM(FD55,FD50)<0,0,SUM(FD55,FD50)/-SUMIF($AF$51:FC51,\"<0\",$AF$51:FC51)),0)","v":0},{"$f":"IFERROR(IF(SUM(FE55,FE50)<0,0,SUM(FE55,FE50)/-SUMIF($AF$51:FD51,\"<0\",$AF$51:FD51)),0)","v":0},{"$f":"IFERROR(IF(SUM(FF55,FF50)<0,0,SUM(FF55,FF50)/-SUMIF($AF$51:FE51,\"<0\",$AF$51:FE51)),0)","v":0},{"$f":"IFERROR(IF(SUM(FG55,FG50)<0,0,SUM(FG55,FG50)/-SUMIF($AF$51:FF51,\"<0\",$AF$51:FF51)),0)","v":0},{"$f":"IFERROR(IF(SUM(FH55,FH50)<0,0,SUM(FH55,FH50)/-SUMIF($AF$51:FG51,\"<0\",$AF$51:FG51)),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"Backup (Hide)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Backup (Hide)"]
[null,null,null,null,null,null,"During Hold?",{"$f":"IF(H51<>0,1,0)","v":1},1,1,1,1,1,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"During Hold?",{"$f":"IF(AF51<>0,1,0)","v":1},{"$f":"IF(AG51<>0,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,{"$f":"IF(CS51<>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FE51<>0,1,0)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"Standard Tags",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Tags"]
[null,null,"effective_gross_revenue",null,null,null,{"$f":"_xlfn.XLOOKUP($C45,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Effective Gross Revenue"},{"$f":"IF($C45=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ES$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ES$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ET$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ET$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":788089.74738332338},{"$f":"IF($C45=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EU$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EU$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":995035.46311117185},{"$f":"IF($C45=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EV$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EV$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":1018138.3000435609},{"$f":"IF($C45=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EW$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EW$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":1041818.7078992595},{"$f":"IF($C45=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EX$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EX$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":1066091.1259513509},{"$f":"IF($C45=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EY$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EY$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EZ$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EZ$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FA$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FA$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FB$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FB$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FC$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FC$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FD$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FD$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},null,{"$f":"IF($C45=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FF$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FF$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":4909173.3443886666},null,null,null,null,{"$f":"IF($C45=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EL$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EL$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":788089.74738332338},{"$f":"IF($C45=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EM$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EM$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":1066091.1259513509},null,null,null,"Effective Gross Revenue",{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!G$882:G$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!G$1875:G$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!H$882:H$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!H$1875:H$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":63335.491230963766},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!I$882:I$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!I$1875:I$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":63338.15393371239},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!J$882:J$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!J$1875:J$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":63340.822121192708},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!K$882:K$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!K$1875:K$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":63343.495804702376},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!L$882:L$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!L$1875:L$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":63346.174995562309},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!M$882:M$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!M$1875:M$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":63348.859705116753},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!N$882:N$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!N$1875:N$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":63351.549944733306},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!O$882:O$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!O$1875:O$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":63354.245725802997},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!P$882:P$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!P$1875:P$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":66377.972370486168},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!Q$882:Q$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Q$1875:Q$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":66381.499540923935},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!R$882:R$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!R$1875:R$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":66385.033976755294},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!S$882:S$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!S$1875:S$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":82186.448033371315},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!T$882:T$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!T$1875:T$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":82322.975768321514},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!U$882:U$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!U$1875:U$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":82326.53209025017},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!V$882:V$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!V$1875:V$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":82330.095737619704},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!W$882:W$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!W$1875:W$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":82333.666725519361},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!X$882:X$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!X$1875:X$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":82337.24506906941},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!Y$882:Y$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Y$1875:Y$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":82340.83078342129},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!Z$882:Z$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Z$1875:Z$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":82344.423883757641},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AA$882:AA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AA$1875:AA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":82348.024385292389},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AB$882:AB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AB$1875:AB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":84082.486691568658},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AC$882:AC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AC$1875:AC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":84086.102041267368},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AD$882:AD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AD$1875:AD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":84089.724837994523},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AE$882:AE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AE$1875:AE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":84093.355097089749},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AF$882:AF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AF$1875:AF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":84233.296025413714},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AG$882:AG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AG$1875:AG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":84236.941255390586},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AH$882:AH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AH$1875:AH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":84240.593993944363},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AI$882:AI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AI$1875:AI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":84244.254256541506},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AJ$882:AJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AJ$1875:AJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":84247.922058680313},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AK$882:AK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AK$1875:AK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":84251.597415890981},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AL$882:AL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AL$1875:AL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":84255.280343735751},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AM$882:AM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AM$1875:AM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":84258.970857808861},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AN$882:AN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AN$1875:AN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":86036.79472174203},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AO$882:AO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AO$1875:AO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":86040.50045518321},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AP$882:AP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AP$1875:AP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":86044.213821828525},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AQ$882:AQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AQ$1875:AQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":86047.934837401146},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AR$882:AR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AR$1875:AR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":86191.374288933206},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AS$882:AS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AS$1875:AS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":86195.110649659502},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AT$882:AT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AT$1875:AT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":86198.854706677113},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AU$882:AU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AU$1875:AU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":86202.606475839188},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AV$882:AV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AV$1875:AV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":86206.365973031468},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AW$882:AW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AW$1875:AW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":86210.133214172412},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AX$882:AX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AX$1875:AX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":86213.908215213276},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AY$882:AY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AY$1875:AY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":86217.690992138232},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!AZ$882:AZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AZ$1875:AZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":88039.960452669708},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BA$882:BA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BA$1875:BA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":88043.758829446917},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BB$882:BB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BB$1875:BB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":88047.565030258382},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BC$882:BC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BC$1875:BC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":88051.379071220319},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BD$882:BD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BD$1875:BD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":88198.404509040673},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BE$882:BE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BE$1875:BE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":88202.234278785123},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BF$882:BF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BF$1875:BF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":88206.071937228189},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BG$882:BG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BG$1875:BG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":88209.917500619325},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BH$882:BH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BH$1875:BH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":88213.770985241397},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BI$882:BI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BI$1875:BI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":88217.632407410856},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BJ$882:BJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BJ$1875:BJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":88221.501783477754},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BK$882:BK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BK$1875:BK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":88225.379129825829},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BL$882:BL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BL$1875:BL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":90093.205326870622},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BM$882:BM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BM$1875:BM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":90097.098663067271},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BN$882:BN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BN$1875:BN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":90101.000018899009},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BO$882:BO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BO$1875:BO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":90104.909410884982},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BP$882:BP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BP$1875:BP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BQ$882:BQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BQ$1875:BQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BR$882:BR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BR$1875:BR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BS$882:BS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BS$1875:BS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BT$882:BT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BT$1875:BT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BU$882:BU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BU$1875:BU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BV$882:BV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BV$1875:BV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BW$882:BW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BW$1875:BW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BX$882:BX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BX$1875:BX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BY$882:BY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BY$1875:BY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!BZ$882:BZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BZ$1875:BZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CA$882:CA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CA$1875:CA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CB$882:CB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CB$1875:CB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CC$882:CC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CC$1875:CC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CD$882:CD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CD$1875:CD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CE$882:CE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CE$1875:CE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CF$882:CF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CF$1875:CF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CG$882:CG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CG$1875:CG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CH$882:CH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CH$1875:CH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CI$882:CI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CI$1875:CI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CJ$882:CJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CJ$1875:CJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CK$882:CK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CK$1875:CK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CL$882:CL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CL$1875:CL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CM$882:CM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CM$1875:CM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CN$882:CN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CN$1875:CN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CO$882:CO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CO$1875:CO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CP$882:CP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CP$1875:CP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CQ$882:CQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CQ$1875:CQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CR$882:CR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CR$1875:CR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CS$882:CS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CS$1875:CS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CT$882:CT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CT$1875:CT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CU$882:CU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CU$1875:CU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CV$882:CV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CV$1875:CV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CW$882:CW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CW$1875:CW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CX$882:CX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CX$1875:CX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CY$882:CY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CY$1875:CY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!CZ$882:CZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CZ$1875:CZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DA$882:DA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DA$1875:DA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DB$882:DB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DB$1875:DB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DC$882:DC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DC$1875:DC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DD$882:DD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DD$1875:DD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DE$882:DE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DE$1875:DE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DF$882:DF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DF$1875:DF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DG$882:DG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DG$1875:DG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DH$882:DH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DH$1875:DH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DI$882:DI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DI$1875:DI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DJ$882:DJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DJ$1875:DJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DK$882:DK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DK$1875:DK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DL$882:DL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DL$1875:DL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DM$882:DM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DM$1875:DM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DN$882:DN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DN$1875:DN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DO$882:DO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DO$1875:DO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DP$882:DP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DP$1875:DP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DQ$882:DQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DQ$1875:DQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DR$882:DR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DR$1875:DR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DS$882:DS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DS$1875:DS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DT$882:DT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DT$1875:DT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DU$882:DU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DU$1875:DU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DV$882:DV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DV$1875:DV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DW$882:DW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DW$1875:DW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DX$882:DX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DX$1875:DX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DY$882:DY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DY$1875:DY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!DZ$882:DZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DZ$1875:DZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!EA$882:EA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EA$1875:EA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!EB$882:EB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EB$1875:EB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!EC$882:EC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EC$1875:EC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!ED$882:ED$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!ED$1875:ED$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!EE$882:EE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EE$1875:EE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!EF$882:EF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EF$1875:EF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!EG$882:EG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EG$1875:EG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!EH$882:EH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EH$1875:EH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0},{"$f":"IF($C45=0,\"\",SUMIFS(cf_detail!EI$882:EI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C45,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EI$1875:EI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C45))","v":0}]
[null,null,"management_fee",null,null,null,{"$f":"_xlfn.XLOOKUP($C46,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Management Fee"},{"$f":"IF($C46=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ES$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ES$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ET$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ET$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-47285.384842999403},{"$f":"IF($C46=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EU$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EU$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-59702.127786670302},{"$f":"IF($C46=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EV$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EV$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-61088.29800261365},{"$f":"IF($C46=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EW$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EW$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-62509.122473955584},{"$f":"IF($C46=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EX$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EX$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-63965.467557081058},{"$f":"IF($C46=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EY$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EY$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EZ$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EZ$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FA$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FA$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FB$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FB$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FC$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FC$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FD$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FD$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},null,{"$f":"IF($C46=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FF$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FF$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-294550.40066332003},null,null,null,null,{"$f":"IF($C46=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EL$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EL$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-47285.384842999403},{"$f":"IF($C46=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EM$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EM$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-63965.467557081058},null,null,null,"Management Fee",{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!G$882:G$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!G$1875:G$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!H$882:H$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!H$1875:H$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-3800.1294738578258},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!I$882:I$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!I$1875:I$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-3800.2892360227434},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!J$882:J$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!J$1875:J$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-3800.4493272715627},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!K$882:K$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!K$1875:K$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-3800.6097482821424},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!L$882:L$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!L$1875:L$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-3800.7704997337387},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!M$882:M$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!M$1875:M$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-3800.9315823070051},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!N$882:N$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!N$1875:N$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-3801.0929966839985},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!O$882:O$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!O$1875:O$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-3801.2547435481797},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!P$882:P$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!P$1875:P$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-3982.6783422291701},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!Q$882:Q$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Q$1875:Q$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-3982.8899724554358},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!R$882:R$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!R$1875:R$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-3983.1020386053178},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!S$882:S$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!S$1875:S$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-4931.1868820022783},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!T$882:T$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!T$1875:T$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-4939.3785460992904},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!U$882:U$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!U$1875:U$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-4939.5919254150094},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!V$882:V$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!V$1875:V$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-4939.8057442571826},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!W$882:W$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!W$1875:W$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-4940.0200035311618},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!X$882:X$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!X$1875:X$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-4940.2347041441644},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!Y$882:Y$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Y$1875:Y$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-4940.4498470052768},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!Z$882:Z$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Z$1875:Z$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-4940.6654330254578},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AA$882:AA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AA$1875:AA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-4940.8814631175428},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AB$882:AB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AB$1875:AB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5044.9492014941188},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AC$882:AC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AC$1875:AC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5045.166122476041},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AD$882:AD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AD$1875:AD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5045.3834902796707},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AE$882:AE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AE$1875:AE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5045.6013058253848},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AF$882:AF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AF$1875:AF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5053.9977615248226},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AG$882:AG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AG$1875:AG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5054.2164753234338},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AH$882:AH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AH$1875:AH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5054.435639636662},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AI$882:AI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AI$1875:AI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5054.6552553924903},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AJ$882:AJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AJ$1875:AJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5054.8753235208178},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AK$882:AK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AK$1875:AK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5055.0958449534592},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AL$882:AL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AL$1875:AL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5055.3168206241444},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AM$882:AM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AM$1875:AM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5055.5382514685307},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AN$882:AN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AN$1875:AN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5162.2076833045212},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AO$882:AO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AO$1875:AO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5162.4300273109911},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AP$882:AP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AP$1875:AP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5162.6528293097108},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AQ$882:AQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AQ$1875:AQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5162.8760902440681},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AR$882:AR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AR$1875:AR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5171.482457335992},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AS$882:AS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AS$1875:AS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5171.7066389795691},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AT$882:AT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AT$1875:AT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5171.9312824006265},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AU$882:AU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AU$1875:AU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5172.156388550351},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AV$882:AV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AV$1875:AV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5172.3819583818877},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AW$882:AW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AW$1875:AW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5172.6079928503441},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AX$882:AX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AX$1875:AX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5172.8344929127961},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AY$882:AY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AY$1875:AY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5173.0614595282932},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!AZ$882:AZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AZ$1875:AZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5282.3976271601823},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BA$882:BA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BA$1875:BA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5282.6255297668158},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BB$882:BB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BB$1875:BB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5282.8539018155025},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BC$882:BC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BC$1875:BC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5283.0827442732189},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BD$882:BD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BD$1875:BD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5291.9042705424408},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BE$882:BE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BE$1875:BE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5292.1340567271072},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BF$882:BF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BF$1875:BF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5292.3643162336912},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BG$882:BG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BG$1875:BG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5292.5950500371591},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BH$882:BH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BH$1875:BH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5292.826259114483},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BI$882:BI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BI$1875:BI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5293.0579444446503},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BJ$882:BJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BJ$1875:BJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5293.2901070086646},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BK$882:BK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BK$1875:BK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5293.5227477895487},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BL$882:BL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BL$1875:BL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5405.5923196122367},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BM$882:BM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BM$1875:BM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5405.8259197840352},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BN$882:BN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BN$1875:BN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5406.0600011339402},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BO$882:BO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BO$1875:BO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":-5406.294564653098},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BP$882:BP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BP$1875:BP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BQ$882:BQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BQ$1875:BQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BR$882:BR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BR$1875:BR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BS$882:BS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BS$1875:BS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BT$882:BT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BT$1875:BT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BU$882:BU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BU$1875:BU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BV$882:BV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BV$1875:BV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BW$882:BW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BW$1875:BW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BX$882:BX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BX$1875:BX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BY$882:BY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BY$1875:BY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!BZ$882:BZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BZ$1875:BZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CA$882:CA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CA$1875:CA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CB$882:CB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CB$1875:CB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CC$882:CC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CC$1875:CC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CD$882:CD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CD$1875:CD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CE$882:CE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CE$1875:CE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CF$882:CF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CF$1875:CF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CG$882:CG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CG$1875:CG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CH$882:CH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CH$1875:CH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CI$882:CI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CI$1875:CI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CJ$882:CJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CJ$1875:CJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CK$882:CK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CK$1875:CK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CL$882:CL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CL$1875:CL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CM$882:CM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CM$1875:CM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CN$882:CN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CN$1875:CN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CO$882:CO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CO$1875:CO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CP$882:CP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CP$1875:CP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CQ$882:CQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CQ$1875:CQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CR$882:CR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CR$1875:CR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CS$882:CS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CS$1875:CS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CT$882:CT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CT$1875:CT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CU$882:CU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CU$1875:CU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CV$882:CV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CV$1875:CV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CW$882:CW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CW$1875:CW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CX$882:CX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CX$1875:CX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CY$882:CY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CY$1875:CY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!CZ$882:CZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CZ$1875:CZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DA$882:DA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DA$1875:DA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DB$882:DB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DB$1875:DB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DC$882:DC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DC$1875:DC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DD$882:DD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DD$1875:DD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DE$882:DE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DE$1875:DE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DF$882:DF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DF$1875:DF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DG$882:DG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DG$1875:DG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DH$882:DH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DH$1875:DH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DI$882:DI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DI$1875:DI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DJ$882:DJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DJ$1875:DJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DK$882:DK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DK$1875:DK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DL$882:DL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DL$1875:DL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DM$882:DM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DM$1875:DM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DN$882:DN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DN$1875:DN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DO$882:DO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DO$1875:DO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DP$882:DP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DP$1875:DP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DQ$882:DQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DQ$1875:DQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DR$882:DR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DR$1875:DR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DS$882:DS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DS$1875:DS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DT$882:DT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DT$1875:DT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DU$882:DU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DU$1875:DU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DV$882:DV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DV$1875:DV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DW$882:DW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DW$1875:DW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DX$882:DX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DX$1875:DX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DY$882:DY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DY$1875:DY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!DZ$882:DZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DZ$1875:DZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!EA$882:EA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EA$1875:EA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!EB$882:EB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EB$1875:EB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!EC$882:EC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EC$1875:EC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!ED$882:ED$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!ED$1875:ED$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!EE$882:EE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EE$1875:EE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!EF$882:EF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EF$1875:EF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!EG$882:EG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EG$1875:EG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!EH$882:EH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EH$1875:EH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0},{"$f":"IF($C46=0,\"\",SUMIFS(cf_detail!EI$882:EI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C46,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EI$1875:EI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C46))","v":0}]
[null,null,"noi",null,null,null,{"$f":"_xlfn.XLOOKUP($C47,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Net Operating Income"},{"$f":"IF($C47=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ES$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ES$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ET$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ET$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":661587.62482536328},{"$f":"IF($C47=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EU$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EU$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":854136.17916666681},{"$f":"IF($C47=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EV$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EV$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":873822.91697916668},{"$f":"IF($C47=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EW$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EW$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":894001.82323697896},{"$f":"IF($C47=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EX$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EX$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":914685.20215123659},{"$f":"IF($C47=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EY$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EY$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EZ$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EZ$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FA$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FA$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FB$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FB$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FC$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FC$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FD$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FD$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},null,{"$f":"IF($C47=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FF$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FF$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":4198233.7463594126},null,null,null,null,{"$f":"IF($C47=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EL$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EL$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":661587.62482536328},{"$f":"IF($C47=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EM$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EM$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":914685.20215123659},null,null,null,"Net Operating Income",{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!G$882:G$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!G$1875:G$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!H$882:H$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!H$1875:H$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":52952.028423772608},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!I$882:I$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!I$1875:I$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":52951.269956929063},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!J$882:J$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!J$1875:J$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":52950.509927768006},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!K$882:K$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!K$1875:K$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":52949.748333071308},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!L$882:L$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!L$1875:L$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":52948.985169614243},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!M$882:M$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!M$1875:M$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":52948.2204341654},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!N$882:N$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!N$1875:N$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":52947.45412348675},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!O$882:O$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!O$1875:O$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":52946.68623433356},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!P$882:P$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!P$1875:P$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":55785.680555555555},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!Q$882:Q$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Q$1875:Q$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":55785.680555555547},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!R$882:R$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!R$1875:R$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":55785.680555555555},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!S$882:S$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!S$1875:S$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":70635.680555555562},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!T$882:T$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!T$1875:T$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":70635.680555555547},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!U$882:U$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!U$1875:U$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":70635.680555555562},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!V$882:V$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!V$1875:V$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":70635.680555555547},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!W$882:W$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!W$1875:W$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":70635.680555555547},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!X$882:X$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!X$1875:X$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":70635.680555555547},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!Y$882:Y$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Y$1875:Y$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":70635.680555555562},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!Z$882:Z$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Z$1875:Z$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":70635.680555555547},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AA$882:AA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AA$1875:AA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":70635.680555555547},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AB$882:AB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AB$1875:AB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":72262.68368055555},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AC$882:AC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AC$1875:AC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":72262.68368055555},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AD$882:AD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AD$1875:AD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":72262.683680555565},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AE$882:AE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AE$1875:AE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":72262.68368055555},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AF$882:AF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AF$1875:AF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":72262.68368055555},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AG$882:AG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AG$1875:AG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":72262.683680555565},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AH$882:AH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AH$1875:AH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":72262.68368055555},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AI$882:AI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AI$1875:AI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":72262.68368055555},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AJ$882:AJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AJ$1875:AJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":72262.683680555565},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AK$882:AK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AK$1875:AK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":72262.68368055555},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AL$882:AL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AL$1875:AL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":72262.683680555565},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AM$882:AM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AM$1875:AM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":72262.683680555565},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AN$882:AN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AN$1875:AN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":73930.361883680554},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AO$882:AO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AO$1875:AO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":73930.361883680554},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AP$882:AP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AP$1875:AP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":73930.361883680554},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AQ$882:AQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AQ$1875:AQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":73930.36188368054},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AR$882:AR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AR$1875:AR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":73930.361883680554},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AS$882:AS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AS$1875:AS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":73930.361883680554},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AT$882:AT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AT$1875:AT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":73930.36188368054},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AU$882:AU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AU$1875:AU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":73930.36188368054},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AV$882:AV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AV$1875:AV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":73930.361883680554},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AW$882:AW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AW$1875:AW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":73930.361883680554},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AX$882:AX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AX$1875:AX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":73930.36188368054},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AY$882:AY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AY$1875:AY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":73930.361883680554},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!AZ$882:AZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AZ$1875:AZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":75639.732041883646},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BA$882:BA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BA$1875:BA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":75639.732041883646},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BB$882:BB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BB$1875:BB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":75639.732041883661},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BC$882:BC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BC$1875:BC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":75639.732041883661},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BD$882:BD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BD$1875:BD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":75639.732041883646},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BE$882:BE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BE$1875:BE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":75639.732041883661},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BF$882:BF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BF$1875:BF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":75639.732041883646},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BG$882:BG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BG$1875:BG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":75639.732041883661},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BH$882:BH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BH$1875:BH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":75639.732041883661},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BI$882:BI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BI$1875:BI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":75639.732041883661},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BJ$882:BJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BJ$1875:BJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":75639.732041883646},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BK$882:BK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BK$1875:BK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":75639.732041883661},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BL$882:BL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BL$1875:BL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":77391.83645404187},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BM$882:BM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BM$1875:BM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":77391.83645404187},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BN$882:BN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BN$1875:BN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":77391.83645404187},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BO$882:BO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BO$1875:BO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":77391.836454041855},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BP$882:BP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BP$1875:BP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BQ$882:BQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BQ$1875:BQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BR$882:BR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BR$1875:BR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BS$882:BS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BS$1875:BS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BT$882:BT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BT$1875:BT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BU$882:BU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BU$1875:BU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BV$882:BV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BV$1875:BV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BW$882:BW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BW$1875:BW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BX$882:BX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BX$1875:BX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BY$882:BY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BY$1875:BY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!BZ$882:BZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BZ$1875:BZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CA$882:CA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CA$1875:CA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CB$882:CB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CB$1875:CB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CC$882:CC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CC$1875:CC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CD$882:CD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CD$1875:CD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CE$882:CE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CE$1875:CE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CF$882:CF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CF$1875:CF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CG$882:CG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CG$1875:CG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CH$882:CH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CH$1875:CH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CI$882:CI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CI$1875:CI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CJ$882:CJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CJ$1875:CJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CK$882:CK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CK$1875:CK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CL$882:CL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CL$1875:CL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CM$882:CM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CM$1875:CM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CN$882:CN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CN$1875:CN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CO$882:CO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CO$1875:CO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CP$882:CP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CP$1875:CP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CQ$882:CQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CQ$1875:CQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CR$882:CR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CR$1875:CR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CS$882:CS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CS$1875:CS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CT$882:CT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CT$1875:CT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CU$882:CU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CU$1875:CU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CV$882:CV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CV$1875:CV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CW$882:CW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CW$1875:CW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CX$882:CX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CX$1875:CX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CY$882:CY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CY$1875:CY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!CZ$882:CZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CZ$1875:CZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DA$882:DA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DA$1875:DA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DB$882:DB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DB$1875:DB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DC$882:DC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DC$1875:DC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DD$882:DD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DD$1875:DD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DE$882:DE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DE$1875:DE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DF$882:DF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DF$1875:DF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DG$882:DG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DG$1875:DG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DH$882:DH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DH$1875:DH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DI$882:DI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DI$1875:DI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DJ$882:DJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DJ$1875:DJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DK$882:DK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DK$1875:DK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DL$882:DL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DL$1875:DL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DM$882:DM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DM$1875:DM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DN$882:DN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DN$1875:DN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DO$882:DO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DO$1875:DO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DP$882:DP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DP$1875:DP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DQ$882:DQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DQ$1875:DQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DR$882:DR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DR$1875:DR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DS$882:DS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DS$1875:DS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DT$882:DT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DT$1875:DT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DU$882:DU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DU$1875:DU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DV$882:DV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DV$1875:DV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DW$882:DW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DW$1875:DW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DX$882:DX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DX$1875:DX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DY$882:DY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DY$1875:DY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!DZ$882:DZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DZ$1875:DZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!EA$882:EA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EA$1875:EA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!EB$882:EB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EB$1875:EB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!EC$882:EC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EC$1875:EC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!ED$882:ED$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!ED$1875:ED$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!EE$882:EE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EE$1875:EE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!EF$882:EF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EF$1875:EF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!EG$882:EG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EG$1875:EG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!EH$882:EH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EH$1875:EH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0},{"$f":"IF($C47=0,\"\",SUMIFS(cf_detail!EI$882:EI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C47,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EI$1875:EI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C47))","v":0}]
[null,null,"cash_flow_before_debt_service",null,null,null,{"$f":"_xlfn.XLOOKUP($C48,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Cash Flow Before Debt Service"},{"$f":"IF($C48=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ES$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ES$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ET$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ET$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":162610.75350480655},{"$f":"IF($C48=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EU$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EU$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":827691.17916666681},{"$f":"IF($C48=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EV$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EV$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":846716.79197916668},{"$f":"IF($C48=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EW$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EW$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":866218.04511197889},{"$f":"IF($C48=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EX$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EX$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":886206.82957311161},{"$f":"IF($C48=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EY$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EY$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EZ$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EZ$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FA$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FA$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FB$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FB$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FC$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FC$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FD$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FD$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},null,{"$f":"IF($C48=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FF$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FF$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":3589443.5993357305},null,null,null,null,{"$f":"IF($C48=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EL$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EL$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":162610.75350480655},{"$f":"IF($C48=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EM$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EM$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":886206.82957311161},null,null,null,"Cash Flow Before Debt Service",{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!G$882:G$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!G$1875:G$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!H$882:H$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!H$1875:H$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":-71697.971576227414},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!I$882:I$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!I$1875:I$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":-71698.730043070944},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!J$882:J$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!J$1875:J$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":-71699.490072232016},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!K$882:K$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!K$1875:K$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":50799.748333071308},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!L$882:L$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!L$1875:L$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":50798.985169614243},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!M$882:M$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!M$1875:M$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":50798.2204341654},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!N$882:N$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!N$1875:N$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":50797.45412348675},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!O$882:O$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!O$1875:O$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":-54880.185086223071},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!P$882:P$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!P$1875:P$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":53635.680555555555},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!Q$882:Q$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Q$1875:Q$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":53635.680555555547},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!R$882:R$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!R$1875:R$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":53635.680555555555},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!S$882:S$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!S$1875:S$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":68485.680555555562},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!T$882:T$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!T$1875:T$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":68431.930555555562},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!U$882:U$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!U$1875:U$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":68431.930555555562},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!V$882:V$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!V$1875:V$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":68431.930555555547},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!W$882:W$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!W$1875:W$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":68431.930555555547},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!X$882:X$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!X$1875:X$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":68431.930555555547},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!Y$882:Y$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Y$1875:Y$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":68431.930555555562},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!Z$882:Z$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Z$1875:Z$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":68431.930555555562},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AA$882:AA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AA$1875:AA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":68431.930555555562},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AB$882:AB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AB$1875:AB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":70058.93368055555},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AC$882:AC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AC$1875:AC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":70058.93368055555},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AD$882:AD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AD$1875:AD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":70058.933680555565},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AE$882:AE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AE$1875:AE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":70058.93368055555},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AF$882:AF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AF$1875:AF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":70003.83993055555},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AG$882:AG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AG$1875:AG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":70003.839930555565},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AH$882:AH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AH$1875:AH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":70003.83993055555},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AI$882:AI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AI$1875:AI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":70003.83993055555},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AJ$882:AJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AJ$1875:AJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":70003.839930555565},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AK$882:AK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AK$1875:AK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":70003.83993055555},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AL$882:AL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AL$1875:AL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":70003.839930555565},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AM$882:AM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AM$1875:AM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":70003.839930555565},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AN$882:AN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AN$1875:AN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":71671.518133680554},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AO$882:AO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AO$1875:AO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":71671.518133680554},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AP$882:AP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AP$1875:AP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":71671.51813368054},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AQ$882:AQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AQ$1875:AQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":71671.51813368054},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AR$882:AR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AR$1875:AR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":71615.047039930549},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AS$882:AS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AS$1875:AS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":71615.047039930563},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AT$882:AT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AT$1875:AT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":71615.047039930534},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AU$882:AU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AU$1875:AU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":71615.047039930534},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AV$882:AV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AV$1875:AV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":71615.047039930549},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AW$882:AW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AW$1875:AW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":71615.047039930549},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AX$882:AX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AX$1875:AX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":71615.047039930534},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AY$882:AY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AY$1875:AY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":71615.047039930549},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!AZ$882:AZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AZ$1875:AZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":73324.417198133655},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BA$882:BA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BA$1875:BA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":73324.417198133655},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BB$882:BB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BB$1875:BB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":73324.417198133655},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BC$882:BC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BC$1875:BC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":73324.417198133655},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BD$882:BD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BD$1875:BD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":73266.534327039903},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BE$882:BE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BE$1875:BE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":73266.534327039903},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BF$882:BF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BF$1875:BF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":73266.534327039903},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BG$882:BG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BG$1875:BG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":73266.534327039917},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BH$882:BH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BH$1875:BH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":73266.534327039903},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BI$882:BI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BI$1875:BI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":73266.534327039903},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BJ$882:BJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BJ$1875:BJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":73266.534327039903},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BK$882:BK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BK$1875:BK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":73266.534327039917},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BL$882:BL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BL$1875:BL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":75018.638739198112},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BM$882:BM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BM$1875:BM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":75018.638739198126},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BN$882:BN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BN$1875:BN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":75018.638739198126},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BO$882:BO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BO$1875:BO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":75018.638739198112},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BP$882:BP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BP$1875:BP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BQ$882:BQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BQ$1875:BQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BR$882:BR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BR$1875:BR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BS$882:BS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BS$1875:BS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BT$882:BT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BT$1875:BT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BU$882:BU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BU$1875:BU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BV$882:BV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BV$1875:BV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BW$882:BW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BW$1875:BW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BX$882:BX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BX$1875:BX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BY$882:BY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BY$1875:BY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!BZ$882:BZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BZ$1875:BZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CA$882:CA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CA$1875:CA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CB$882:CB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CB$1875:CB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CC$882:CC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CC$1875:CC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CD$882:CD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CD$1875:CD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CE$882:CE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CE$1875:CE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CF$882:CF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CF$1875:CF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CG$882:CG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CG$1875:CG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CH$882:CH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CH$1875:CH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CI$882:CI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CI$1875:CI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CJ$882:CJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CJ$1875:CJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CK$882:CK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CK$1875:CK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CL$882:CL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CL$1875:CL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CM$882:CM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CM$1875:CM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CN$882:CN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CN$1875:CN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CO$882:CO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CO$1875:CO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CP$882:CP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CP$1875:CP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CQ$882:CQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CQ$1875:CQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CR$882:CR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CR$1875:CR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CS$882:CS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CS$1875:CS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CT$882:CT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CT$1875:CT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CU$882:CU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CU$1875:CU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CV$882:CV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CV$1875:CV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CW$882:CW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CW$1875:CW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CX$882:CX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CX$1875:CX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CY$882:CY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CY$1875:CY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!CZ$882:CZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CZ$1875:CZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DA$882:DA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DA$1875:DA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DB$882:DB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DB$1875:DB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DC$882:DC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DC$1875:DC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DD$882:DD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DD$1875:DD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DE$882:DE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DE$1875:DE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DF$882:DF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DF$1875:DF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DG$882:DG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DG$1875:DG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DH$882:DH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DH$1875:DH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DI$882:DI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DI$1875:DI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DJ$882:DJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DJ$1875:DJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DK$882:DK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DK$1875:DK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DL$882:DL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DL$1875:DL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DM$882:DM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DM$1875:DM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DN$882:DN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DN$1875:DN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DO$882:DO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DO$1875:DO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DP$882:DP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DP$1875:DP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DQ$882:DQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DQ$1875:DQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DR$882:DR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DR$1875:DR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DS$882:DS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DS$1875:DS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DT$882:DT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DT$1875:DT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DU$882:DU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DU$1875:DU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DV$882:DV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DV$1875:DV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DW$882:DW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DW$1875:DW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DX$882:DX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DX$1875:DX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DY$882:DY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DY$1875:DY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!DZ$882:DZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DZ$1875:DZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!EA$882:EA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EA$1875:EA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!EB$882:EB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EB$1875:EB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!EC$882:EC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EC$1875:EC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!ED$882:ED$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!ED$1875:ED$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!EE$882:EE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EE$1875:EE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!EF$882:EF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EF$1875:EF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!EG$882:EG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EG$1875:EG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!EH$882:EH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EH$1875:EH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0},{"$f":"IF($C48=0,\"\",SUMIFS(cf_detail!EI$882:EI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C48,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EI$1875:EI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C48))","v":0}]
[null,null,"total_debt_service",null,null,null,{"$f":"_xlfn.XLOOKUP($C49,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Total Debt Service"},{"$f":"IF($C49=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ES$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ES$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ET$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ET$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-327540},{"$f":"IF($C49=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EU$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EU$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-379201.02674015006},{"$f":"IF($C49=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EV$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EV$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-379201.02674015006},{"$f":"IF($C49=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EW$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EW$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-379201.02674015006},{"$f":"IF($C49=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EX$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EX$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-379201.02674015006},{"$f":"IF($C49=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EY$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EY$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EZ$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EZ$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FA$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FA$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FB$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FB$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FC$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FC$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FD$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FD$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},null,{"$f":"IF($C49=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FF$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FF$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-1844344.1069606002},null,null,null,null,{"$f":"IF($C49=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EL$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EL$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-327540},{"$f":"IF($C49=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EM$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EM$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-379201.02674015006},null,null,null,"Total Debt Service",{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!G$882:G$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!G$1875:G$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!H$882:H$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!H$1875:H$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-27295},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!I$882:I$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!I$1875:I$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-27295},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!J$882:J$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!J$1875:J$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-27295},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!K$882:K$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!K$1875:K$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-27295},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!L$882:L$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!L$1875:L$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-27295},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!M$882:M$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!M$1875:M$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-27295},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!N$882:N$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!N$1875:N$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-27295},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!O$882:O$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!O$1875:O$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-27295},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!P$882:P$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!P$1875:P$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-27295},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!Q$882:Q$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Q$1875:Q$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-27295},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!R$882:R$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!R$1875:R$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-27295},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!S$882:S$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!S$1875:S$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-27295},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!T$882:T$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!T$1875:T$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!U$882:U$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!U$1875:U$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!V$882:V$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!V$1875:V$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!W$882:W$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!W$1875:W$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!X$882:X$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!X$1875:X$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!Y$882:Y$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Y$1875:Y$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!Z$882:Z$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Z$1875:Z$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AA$882:AA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AA$1875:AA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AB$882:AB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AB$1875:AB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AC$882:AC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AC$1875:AC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AD$882:AD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AD$1875:AD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AE$882:AE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AE$1875:AE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AF$882:AF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AF$1875:AF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AG$882:AG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AG$1875:AG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AH$882:AH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AH$1875:AH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AI$882:AI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AI$1875:AI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AJ$882:AJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AJ$1875:AJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AK$882:AK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AK$1875:AK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AL$882:AL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AL$1875:AL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AM$882:AM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AM$1875:AM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AN$882:AN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AN$1875:AN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AO$882:AO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AO$1875:AO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AP$882:AP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AP$1875:AP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AQ$882:AQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AQ$1875:AQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AR$882:AR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AR$1875:AR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AS$882:AS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AS$1875:AS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AT$882:AT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AT$1875:AT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AU$882:AU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AU$1875:AU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AV$882:AV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AV$1875:AV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AW$882:AW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AW$1875:AW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AX$882:AX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AX$1875:AX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AY$882:AY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AY$1875:AY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!AZ$882:AZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AZ$1875:AZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BA$882:BA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BA$1875:BA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BB$882:BB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BB$1875:BB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BC$882:BC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BC$1875:BC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BD$882:BD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BD$1875:BD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BE$882:BE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BE$1875:BE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BF$882:BF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BF$1875:BF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BG$882:BG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BG$1875:BG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BH$882:BH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BH$1875:BH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BI$882:BI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BI$1875:BI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BJ$882:BJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BJ$1875:BJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BK$882:BK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BK$1875:BK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BL$882:BL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BL$1875:BL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BM$882:BM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BM$1875:BM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BN$882:BN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BN$1875:BN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BO$882:BO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BO$1875:BO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":-31600.085561679174},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BP$882:BP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BP$1875:BP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BQ$882:BQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BQ$1875:BQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BR$882:BR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BR$1875:BR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BS$882:BS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BS$1875:BS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BT$882:BT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BT$1875:BT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BU$882:BU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BU$1875:BU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BV$882:BV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BV$1875:BV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BW$882:BW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BW$1875:BW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BX$882:BX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BX$1875:BX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BY$882:BY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BY$1875:BY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!BZ$882:BZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BZ$1875:BZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CA$882:CA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CA$1875:CA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CB$882:CB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CB$1875:CB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CC$882:CC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CC$1875:CC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CD$882:CD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CD$1875:CD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CE$882:CE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CE$1875:CE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CF$882:CF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CF$1875:CF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CG$882:CG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CG$1875:CG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CH$882:CH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CH$1875:CH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CI$882:CI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CI$1875:CI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CJ$882:CJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CJ$1875:CJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CK$882:CK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CK$1875:CK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CL$882:CL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CL$1875:CL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CM$882:CM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CM$1875:CM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CN$882:CN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CN$1875:CN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CO$882:CO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CO$1875:CO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CP$882:CP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CP$1875:CP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CQ$882:CQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CQ$1875:CQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CR$882:CR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CR$1875:CR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CS$882:CS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CS$1875:CS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CT$882:CT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CT$1875:CT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CU$882:CU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CU$1875:CU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CV$882:CV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CV$1875:CV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CW$882:CW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CW$1875:CW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CX$882:CX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CX$1875:CX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CY$882:CY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CY$1875:CY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!CZ$882:CZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CZ$1875:CZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DA$882:DA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DA$1875:DA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DB$882:DB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DB$1875:DB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DC$882:DC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DC$1875:DC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DD$882:DD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DD$1875:DD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DE$882:DE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DE$1875:DE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DF$882:DF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DF$1875:DF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DG$882:DG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DG$1875:DG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DH$882:DH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DH$1875:DH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DI$882:DI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DI$1875:DI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DJ$882:DJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DJ$1875:DJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DK$882:DK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DK$1875:DK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DL$882:DL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DL$1875:DL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DM$882:DM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DM$1875:DM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DN$882:DN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DN$1875:DN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DO$882:DO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DO$1875:DO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DP$882:DP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DP$1875:DP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DQ$882:DQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DQ$1875:DQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DR$882:DR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DR$1875:DR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DS$882:DS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DS$1875:DS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DT$882:DT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DT$1875:DT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DU$882:DU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DU$1875:DU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DV$882:DV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DV$1875:DV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DW$882:DW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DW$1875:DW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DX$882:DX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DX$1875:DX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DY$882:DY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DY$1875:DY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!DZ$882:DZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DZ$1875:DZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!EA$882:EA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EA$1875:EA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!EB$882:EB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EB$1875:EB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!EC$882:EC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EC$1875:EC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!ED$882:ED$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!ED$1875:ED$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!EE$882:EE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EE$1875:EE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!EF$882:EF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EF$1875:EF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!EG$882:EG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EG$1875:EG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!EH$882:EH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EH$1875:EH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0},{"$f":"IF($C49=0,\"\",SUMIFS(cf_detail!EI$882:EI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C49,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EI$1875:EI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C49))","v":0}]
[null,null,"working_capital_distributed",null,null,null,{"$f":"_xlfn.XLOOKUP($C50,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Working Capital Distributed"},{"$f":"IF($C50=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ES$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ES$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ET$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ET$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EU$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EU$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EV$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EV$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EW$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EW$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EX$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EX$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EY$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EY$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EZ$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EZ$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FA$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FA$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FB$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FB$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FC$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FC$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FD$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FD$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},null,{"$f":"IF($C50=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FF$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FF$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},null,null,null,null,{"$f":"IF($C50=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EL$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EL$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EM$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EM$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},null,null,null,"Working Capital Distributed",{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!G$882:G$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!G$1875:G$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!H$882:H$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!H$1875:H$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!I$882:I$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!I$1875:I$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!J$882:J$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!J$1875:J$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!K$882:K$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!K$1875:K$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!L$882:L$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!L$1875:L$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!M$882:M$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!M$1875:M$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!N$882:N$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!N$1875:N$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!O$882:O$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!O$1875:O$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!P$882:P$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!P$1875:P$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!Q$882:Q$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Q$1875:Q$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!R$882:R$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!R$1875:R$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!S$882:S$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!S$1875:S$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!T$882:T$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!T$1875:T$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!U$882:U$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!U$1875:U$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!V$882:V$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!V$1875:V$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!W$882:W$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!W$1875:W$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!X$882:X$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!X$1875:X$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!Y$882:Y$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Y$1875:Y$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!Z$882:Z$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Z$1875:Z$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AA$882:AA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AA$1875:AA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AB$882:AB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AB$1875:AB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AC$882:AC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AC$1875:AC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AD$882:AD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AD$1875:AD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AE$882:AE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AE$1875:AE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AF$882:AF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AF$1875:AF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AG$882:AG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AG$1875:AG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AH$882:AH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AH$1875:AH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AI$882:AI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AI$1875:AI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AJ$882:AJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AJ$1875:AJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AK$882:AK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AK$1875:AK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AL$882:AL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AL$1875:AL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AM$882:AM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AM$1875:AM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AN$882:AN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AN$1875:AN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AO$882:AO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AO$1875:AO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AP$882:AP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AP$1875:AP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AQ$882:AQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AQ$1875:AQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AR$882:AR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AR$1875:AR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AS$882:AS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AS$1875:AS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AT$882:AT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AT$1875:AT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AU$882:AU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AU$1875:AU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AV$882:AV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AV$1875:AV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AW$882:AW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AW$1875:AW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AX$882:AX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AX$1875:AX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AY$882:AY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AY$1875:AY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!AZ$882:AZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AZ$1875:AZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BA$882:BA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BA$1875:BA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BB$882:BB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BB$1875:BB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BC$882:BC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BC$1875:BC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BD$882:BD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BD$1875:BD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BE$882:BE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BE$1875:BE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BF$882:BF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BF$1875:BF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BG$882:BG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BG$1875:BG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BH$882:BH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BH$1875:BH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BI$882:BI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BI$1875:BI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BJ$882:BJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BJ$1875:BJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BK$882:BK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BK$1875:BK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BL$882:BL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BL$1875:BL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BM$882:BM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BM$1875:BM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BN$882:BN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BN$1875:BN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BO$882:BO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BO$1875:BO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BP$882:BP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BP$1875:BP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BQ$882:BQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BQ$1875:BQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BR$882:BR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BR$1875:BR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BS$882:BS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BS$1875:BS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BT$882:BT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BT$1875:BT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BU$882:BU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BU$1875:BU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BV$882:BV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BV$1875:BV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BW$882:BW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BW$1875:BW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BX$882:BX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BX$1875:BX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BY$882:BY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BY$1875:BY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!BZ$882:BZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BZ$1875:BZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CA$882:CA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CA$1875:CA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CB$882:CB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CB$1875:CB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CC$882:CC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CC$1875:CC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CD$882:CD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CD$1875:CD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CE$882:CE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CE$1875:CE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CF$882:CF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CF$1875:CF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CG$882:CG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CG$1875:CG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CH$882:CH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CH$1875:CH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CI$882:CI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CI$1875:CI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CJ$882:CJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CJ$1875:CJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CK$882:CK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CK$1875:CK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CL$882:CL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CL$1875:CL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CM$882:CM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CM$1875:CM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CN$882:CN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CN$1875:CN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CO$882:CO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CO$1875:CO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CP$882:CP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CP$1875:CP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CQ$882:CQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CQ$1875:CQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CR$882:CR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CR$1875:CR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CS$882:CS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CS$1875:CS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CT$882:CT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CT$1875:CT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CU$882:CU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CU$1875:CU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CV$882:CV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CV$1875:CV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CW$882:CW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CW$1875:CW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CX$882:CX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CX$1875:CX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CY$882:CY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CY$1875:CY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!CZ$882:CZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CZ$1875:CZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DA$882:DA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DA$1875:DA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DB$882:DB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DB$1875:DB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DC$882:DC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DC$1875:DC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DD$882:DD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DD$1875:DD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DE$882:DE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DE$1875:DE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DF$882:DF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DF$1875:DF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DG$882:DG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DG$1875:DG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DH$882:DH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DH$1875:DH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DI$882:DI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DI$1875:DI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DJ$882:DJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DJ$1875:DJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DK$882:DK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DK$1875:DK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DL$882:DL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DL$1875:DL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DM$882:DM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DM$1875:DM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DN$882:DN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DN$1875:DN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DO$882:DO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DO$1875:DO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DP$882:DP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DP$1875:DP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DQ$882:DQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DQ$1875:DQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DR$882:DR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DR$1875:DR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DS$882:DS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DS$1875:DS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DT$882:DT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DT$1875:DT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DU$882:DU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DU$1875:DU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DV$882:DV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DV$1875:DV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DW$882:DW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DW$1875:DW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DX$882:DX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DX$1875:DX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DY$882:DY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DY$1875:DY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!DZ$882:DZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DZ$1875:DZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!EA$882:EA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EA$1875:EA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!EB$882:EB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EB$1875:EB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!EC$882:EC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EC$1875:EC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!ED$882:ED$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!ED$1875:ED$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!EE$882:EE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EE$1875:EE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!EF$882:EF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EF$1875:EF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!EG$882:EG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EG$1875:EG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!EH$882:EH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EH$1875:EH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0},{"$f":"IF($C50=0,\"\",SUMIFS(cf_detail!EI$882:EI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C50,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EI$1875:EI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C50))","v":0}]
[null,null,"levered_net_cash_flow",null,null,null,{"$f":"_xlfn.XLOOKUP($C51,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Levered Net Cash Flow"},{"$f":"IF($C51=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ES$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ES$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":-4421347.5},{"$f":"IF($C51=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ET$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ET$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":-233547.62687056628},{"$f":"IF($C51=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EU$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EU$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":379871.77205114381},{"$f":"IF($C51=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EV$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EV$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":398897.38486364356},{"$f":"IF($C51=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EW$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EW$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":418398.63799645577},{"$f":"IF($C51=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EX$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EX$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":10193066.38103286},{"$f":"IF($C51=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EY$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EY$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EZ$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EZ$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FA$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FA$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FB$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FB$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FC$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FC$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FD$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FD$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},null,{"$f":"IF($C51=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FF$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FF$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":6735339.0490735378},null,null,null,null,{"$f":"IF($C51=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EL$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EL$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":-233547.62687056628},{"$f":"IF($C51=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EM$882),cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EM$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":10193066.38103286},null,null,null,"Levered Net Cash Flow",{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!G$882:G$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!G$1875:G$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":-4421347.5},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!H$882:H$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!H$1875:H$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":-104711.16994084184},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!I$882:I$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!I$1875:I$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":-104711.92840768537},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!J$882:J$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!J$1875:J$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":-104712.68843684644},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!K$882:K$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!K$1875:K$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":17786.549968456893},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!L$882:L$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!L$1875:L$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":17785.786804999829},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!M$882:M$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!M$1875:M$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":17785.022069550985},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!N$882:N$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!N$1875:N$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":17784.255758872336},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!O$882:O$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!O$1875:O$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":-87893.383450837486},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!P$882:P$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!P$1875:P$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":20622.48219094114},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!Q$882:Q$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Q$1875:Q$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":20622.482190941133},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!R$882:R$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!R$1875:R$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":20622.48219094114},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!S$882:S$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!S$1875:S$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":35472.48219094114},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!T$882:T$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!T$1875:T$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":31113.646629261966},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!U$882:U$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!U$1875:U$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":31113.646629261966},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!V$882:V$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!V$1875:V$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":31113.646629261959},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!W$882:W$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!W$1875:W$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":31113.646629261959},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!X$882:X$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!X$1875:X$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":31113.646629261966},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!Y$882:Y$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Y$1875:Y$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":31113.646629261966},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!Z$882:Z$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Z$1875:Z$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":31113.646629261966},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AA$882:AA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AA$1875:AA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":31113.646629261966},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AB$882:AB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AB$1875:AB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":32740.649754261969},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AC$882:AC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AC$1875:AC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":32740.649754261969},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AD$882:AD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AD$1875:AD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":32740.649754261976},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AE$882:AE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AE$1875:AE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":32740.649754261962},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AF$882:AF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AF$1875:AF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":32685.556004261969},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AG$882:AG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AG$1875:AG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":32685.556004261969},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AH$882:AH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AH$1875:AH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":32685.556004261969},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AI$882:AI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AI$1875:AI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":32685.556004261969},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AJ$882:AJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AJ$1875:AJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":32685.556004261969},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AK$882:AK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AK$1875:AK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":32685.556004261969},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AL$882:AL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AL$1875:AL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":32685.556004261976},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AM$882:AM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AM$1875:AM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":32685.556004261969},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AN$882:AN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AN$1875:AN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":34353.234207386959},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AO$882:AO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AO$1875:AO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":34353.234207386973},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AP$882:AP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AP$1875:AP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":34353.234207386959},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AQ$882:AQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AQ$1875:AQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":34353.234207386959},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AR$882:AR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AR$1875:AR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":34296.76311363696},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AS$882:AS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AS$1875:AS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":34296.763113636967},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AT$882:AT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AT$1875:AT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":34296.763113636953},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AU$882:AU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AU$1875:AU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":34296.763113636953},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AV$882:AV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AV$1875:AV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":34296.763113636967},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AW$882:AW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AW$1875:AW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":34296.763113636967},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AX$882:AX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AX$1875:AX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":34296.763113636953},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AY$882:AY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AY$1875:AY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":34296.763113636967},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!AZ$882:AZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AZ$1875:AZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":36006.133271840059},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BA$882:BA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BA$1875:BA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":36006.133271840059},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BB$882:BB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BB$1875:BB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":36006.133271840074},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BC$882:BC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BC$1875:BC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":36006.133271840066},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BD$882:BD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BD$1875:BD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":35948.250400746314},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BE$882:BE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BE$1875:BE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":35948.250400746321},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BF$882:BF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BF$1875:BF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":35948.250400746314},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BG$882:BG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BG$1875:BG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":35948.250400746329},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BH$882:BH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BH$1875:BH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":35948.250400746321},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BI$882:BI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BI$1875:BI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":35948.250400746321},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BJ$882:BJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BJ$1875:BJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":35948.250400746314},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BK$882:BK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BK$1875:BK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":35948.250400746321},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BL$882:BL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BL$1875:BL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":37700.354812904523},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BM$882:BM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BM$1875:BM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":37700.354812904538},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BN$882:BN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BN$1875:BN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":37700.35481290453},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BO$882:BO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BO$1875:BO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":9792379.3133881763},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BP$882:BP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BP$1875:BP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BQ$882:BQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BQ$1875:BQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BR$882:BR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BR$1875:BR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BS$882:BS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BS$1875:BS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BT$882:BT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BT$1875:BT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BU$882:BU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BU$1875:BU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BV$882:BV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BV$1875:BV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BW$882:BW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BW$1875:BW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BX$882:BX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BX$1875:BX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BY$882:BY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BY$1875:BY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!BZ$882:BZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BZ$1875:BZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CA$882:CA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CA$1875:CA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CB$882:CB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CB$1875:CB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CC$882:CC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CC$1875:CC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CD$882:CD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CD$1875:CD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CE$882:CE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CE$1875:CE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CF$882:CF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CF$1875:CF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CG$882:CG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CG$1875:CG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CH$882:CH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CH$1875:CH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CI$882:CI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CI$1875:CI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CJ$882:CJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CJ$1875:CJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CK$882:CK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CK$1875:CK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CL$882:CL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CL$1875:CL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CM$882:CM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CM$1875:CM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CN$882:CN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CN$1875:CN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CO$882:CO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CO$1875:CO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CP$882:CP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CP$1875:CP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CQ$882:CQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CQ$1875:CQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CR$882:CR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CR$1875:CR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CS$882:CS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CS$1875:CS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CT$882:CT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CT$1875:CT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CU$882:CU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CU$1875:CU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CV$882:CV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CV$1875:CV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CW$882:CW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CW$1875:CW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CX$882:CX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CX$1875:CX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CY$882:CY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CY$1875:CY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!CZ$882:CZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CZ$1875:CZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DA$882:DA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DA$1875:DA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DB$882:DB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DB$1875:DB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DC$882:DC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DC$1875:DC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DD$882:DD$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DD$1875:DD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DE$882:DE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DE$1875:DE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DF$882:DF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DF$1875:DF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DG$882:DG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DG$1875:DG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DH$882:DH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DH$1875:DH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DI$882:DI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DI$1875:DI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DJ$882:DJ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DJ$1875:DJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DK$882:DK$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DK$1875:DK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DL$882:DL$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DL$1875:DL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DM$882:DM$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DM$1875:DM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DN$882:DN$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DN$1875:DN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DO$882:DO$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DO$1875:DO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DP$882:DP$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DP$1875:DP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DQ$882:DQ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DQ$1875:DQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DR$882:DR$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DR$1875:DR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DS$882:DS$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DS$1875:DS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DT$882:DT$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DT$1875:DT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DU$882:DU$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DU$1875:DU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DV$882:DV$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DV$1875:DV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DW$882:DW$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DW$1875:DW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DX$882:DX$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DX$1875:DX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DY$882:DY$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DY$1875:DY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!DZ$882:DZ$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DZ$1875:DZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!EA$882:EA$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EA$1875:EA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!EB$882:EB$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EB$1875:EB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!EC$882:EC$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EC$1875:EC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!ED$882:ED$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!ED$1875:ED$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!EE$882:EE$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EE$1875:EE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!EF$882:EF$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EF$1875:EF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!EG$882:EG$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EG$1875:EG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!EH$882:EH$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EH$1875:EH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0},{"$f":"IF($C51=0,\"\",SUMIFS(cf_detail!EI$882:EI$1278,cf_detail!$C$882:$C$1278,'Cash Flow'!$C51,_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EI$1875:EI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,'Cash Flow'!$C51))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"Subtotals Defined Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotals Defined Here"]
[null,null,null,null,null,null,{"$f":"cf_detail!F2495&\" (T12)\"","v":"NOI to Capitalize (T12)"},null,{"$f":"_xlfn.XLOOKUP(EOMONTH(I58,-12),cf_detail!$F$3:$EJ$3,cf_detail!$F$2488:$EJ$2488,0)","v":661587.62482536305},{"$f":"_xlfn.XLOOKUP(EOMONTH(J58,-12),cf_detail!$F$3:$EJ$3,cf_detail!$F$2488:$EJ$2488,0)","v":854136.1791666667},{"$f":"_xlfn.XLOOKUP(EOMONTH(K58,-12),cf_detail!$F$3:$EJ$3,cf_detail!$F$2488:$EJ$2488,0)","v":873822.91697916668},{"$f":"_xlfn.XLOOKUP(EOMONTH(L58,-12),cf_detail!$F$3:$EJ$3,cf_detail!$F$2488:$EJ$2488,0)","v":894001.82323697896},{"$f":"_xlfn.XLOOKUP(EOMONTH(M58,-12),cf_detail!$F$3:$EJ$3,cf_detail!$F$2488:$EJ$2488,0)","v":914685.20215123671},{"$f":"_xlfn.XLOOKUP(EOMONTH(N58,-12),cf_detail!$F$3:$EJ$3,cf_detail!$F$2488:$EJ$2488,0)","v":935885.66553835094},{"$f":"_xlfn.XLOOKUP(EOMONTH(O58,-12),cf_detail!$F$3:$EJ$3,cf_detail!$F$2488:$EJ$2488,0)","v":634395.41125027603},{"$f":"_xlfn.XLOOKUP(EOMONTH(P58,-12),cf_detail!$F$3:$EJ$3,cf_detail!$F$2488:$EJ$2488,0)","v":508160.33033757447},{"$f":"_xlfn.XLOOKUP(EOMONTH(Q58,-12),cf_detail!$F$3:$EJ$3,cf_detail!$F$2488:$EJ$2488,0)","v":908378.50294750417},{"$f":"_xlfn.XLOOKUP(EOMONTH(R58,-12),cf_detail!$F$3:$EJ$3,cf_detail!$F$2488:$EJ$2488,0)","v":971302.84852492297},0,null,null,null,null,null,null,null,null,null,null,null,"NOI to Capitalize (T12)",null,{"$f":"cf_detail!H2471+SUM(cf_detail!H2490:H2493)+SUM(cf_detail!H2499:H2503)","v":52952.028423772608},{"$f":"cf_detail!I2471+SUM(cf_detail!I2490:I2493)+SUM(cf_detail!I2499:I2503)","v":52951.269956929063},{"$f":"cf_detail!J2471+SUM(cf_detail!J2490:J2493)+SUM(cf_detail!J2499:J2503)","v":52950.509927768006},{"$f":"cf_detail!K2471+SUM(cf_detail!K2490:K2493)+SUM(cf_detail!K2499:K2503)","v":52949.748333071308},{"$f":"cf_detail!L2471+SUM(cf_detail!L2490:L2493)+SUM(cf_detail!L2499:L2503)","v":52948.985169614243},{"$f":"cf_detail!M2471+SUM(cf_detail!M2490:M2493)+SUM(cf_detail!M2499:M2503)","v":52948.2204341654},{"$f":"cf_detail!N2471+SUM(cf_detail!N2490:N2493)+SUM(cf_detail!N2499:N2503)","v":52947.45412348675},{"$f":"cf_detail!O2471+SUM(cf_detail!O2490:O2493)+SUM(cf_detail!O2499:O2503)","v":-52730.185086223071},{"$f":"cf_detail!P2471+SUM(cf_detail!P2490:P2493)+SUM(cf_detail!P2499:P2503)","v":25785.680555555555},{"$f":"cf_detail!Q2471+SUM(cf_detail!Q2490:Q2493)+SUM(cf_detail!Q2499:Q2503)","v":25785.680555555547},{"$f":"cf_detail!R2471+SUM(cf_detail!R2490:R2493)+SUM(cf_detail!R2499:R2503)","v":25785.680555555555},{"$f":"cf_detail!S2471+SUM(cf_detail!S2490:S2493)+SUM(cf_detail!S2499:S2503)","v":70635.680555555562},{"$f":"cf_detail!T2471+SUM(cf_detail!T2490:T2493)+SUM(cf_detail!T2499:T2503)","v":70635.680555555547},{"$f":"cf_detail!U2471+SUM(cf_detail!U2490:U2493)+SUM(cf_detail!U2499:U2503)","v":70635.680555555562},{"$f":"cf_detail!V2471+SUM(cf_detail!V2490:V2493)+SUM(cf_detail!V2499:V2503)","v":70635.680555555547},{"$f":"cf_detail!W2471+SUM(cf_detail!W2490:W2493)+SUM(cf_detail!W2499:W2503)","v":70635.680555555547},{"$f":"cf_detail!X2471+SUM(cf_detail!X2490:X2493)+SUM(cf_detail!X2499:X2503)","v":70635.680555555547},{"$f":"cf_detail!Y2471+SUM(cf_detail!Y2490:Y2493)+SUM(cf_detail!Y2499:Y2503)","v":70635.680555555562},{"$f":"cf_detail!Z2471+SUM(cf_detail!Z2490:Z2493)+SUM(cf_detail!Z2499:Z2503)","v":70635.680555555547},{"$f":"cf_detail!AA2471+SUM(cf_detail!AA2490:AA2493)+SUM(cf_detail!AA2499:AA2503)","v":70635.680555555547},{"$f":"cf_detail!AB2471+SUM(cf_detail!AB2490:AB2493)+SUM(cf_detail!AB2499:AB2503)","v":72262.68368055555},{"$f":"cf_detail!AC2471+SUM(cf_detail!AC2490:AC2493)+SUM(cf_detail!AC2499:AC2503)","v":72262.68368055555},{"$f":"cf_detail!AD2471+SUM(cf_detail!AD2490:AD2493)+SUM(cf_detail!AD2499:AD2503)","v":72262.683680555565},{"$f":"cf_detail!AE2471+SUM(cf_detail!AE2490:AE2493)+SUM(cf_detail!AE2499:AE2503)","v":72262.68368055555},{"$f":"cf_detail!AF2471+SUM(cf_detail!AF2490:AF2493)+SUM(cf_detail!AF2499:AF2503)","v":72262.68368055555},{"$f":"cf_detail!AG2471+SUM(cf_detail!AG2490:AG2493)+SUM(cf_detail!AG2499:AG2503)","v":72262.683680555565},{"$f":"cf_detail!AH2471+SUM(cf_detail!AH2490:AH2493)+SUM(cf_detail!AH2499:AH2503)","v":72262.68368055555},{"$f":"cf_detail!AI2471+SUM(cf_detail!AI2490:AI2493)+SUM(cf_detail!AI2499:AI2503)","v":72262.68368055555},{"$f":"cf_detail!AJ2471+SUM(cf_detail!AJ2490:AJ2493)+SUM(cf_detail!AJ2499:AJ2503)","v":72262.683680555565},{"$f":"cf_detail!AK2471+SUM(cf_detail!AK2490:AK2493)+SUM(cf_detail!AK2499:AK2503)","v":72262.68368055555},{"$f":"cf_detail!AL2471+SUM(cf_detail!AL2490:AL2493)+SUM(cf_detail!AL2499:AL2503)","v":72262.683680555565},{"$f":"cf_detail!AM2471+SUM(cf_detail!AM2490:AM2493)+SUM(cf_detail!AM2499:AM2503)","v":72262.683680555565},{"$f":"cf_detail!AN2471+SUM(cf_detail!AN2490:AN2493)+SUM(cf_detail!AN2499:AN2503)","v":73930.361883680554},{"$f":"cf_detail!AO2471+SUM(cf_detail!AO2490:AO2493)+SUM(cf_detail!AO2499:AO2503)","v":73930.361883680554},{"$f":"cf_detail!AP2471+SUM(cf_detail!AP2490:AP2493)+SUM(cf_detail!AP2499:AP2503)","v":73930.361883680554},{"$f":"cf_detail!AQ2471+SUM(cf_detail!AQ2490:AQ2493)+SUM(cf_detail!AQ2499:AQ2503)","v":73930.36188368054},{"$f":"cf_detail!AR2471+SUM(cf_detail!AR2490:AR2493)+SUM(cf_detail!AR2499:AR2503)","v":73930.361883680554},{"$f":"cf_detail!AS2471+SUM(cf_detail!AS2490:AS2493)+SUM(cf_detail!AS2499:AS2503)","v":73930.361883680554},{"$f":"cf_detail!AT2471+SUM(cf_detail!AT2490:AT2493)+SUM(cf_detail!AT2499:AT2503)","v":73930.36188368054},{"$f":"cf_detail!AU2471+SUM(cf_detail!AU2490:AU2493)+SUM(cf_detail!AU2499:AU2503)","v":73930.36188368054},{"$f":"cf_detail!AV2471+SUM(cf_detail!AV2490:AV2493)+SUM(cf_detail!AV2499:AV2503)","v":73930.361883680554},{"$f":"cf_detail!AW2471+SUM(cf_detail!AW2490:AW2493)+SUM(cf_detail!AW2499:AW2503)","v":73930.361883680554},{"$f":"cf_detail!AX2471+SUM(cf_detail!AX2490:AX2493)+SUM(cf_detail!AX2499:AX2503)","v":73930.36188368054},{"$f":"cf_detail!AY2471+SUM(cf_detail!AY2490:AY2493)+SUM(cf_detail!AY2499:AY2503)","v":73930.361883680554},{"$f":"cf_detail!AZ2471+SUM(cf_detail!AZ2490:AZ2493)+SUM(cf_detail!AZ2499:AZ2503)","v":75639.732041883646},{"$f":"cf_detail!BA2471+SUM(cf_detail!BA2490:BA2493)+SUM(cf_detail!BA2499:BA2503)","v":75639.732041883646},{"$f":"cf_detail!BB2471+SUM(cf_detail!BB2490:BB2493)+SUM(cf_detail!BB2499:BB2503)","v":75639.732041883661},{"$f":"cf_detail!BC2471+SUM(cf_detail!BC2490:BC2493)+SUM(cf_detail!BC2499:BC2503)","v":75639.732041883661},{"$f":"cf_detail!BD2471+SUM(cf_detail!BD2490:BD2493)+SUM(cf_detail!BD2499:BD2503)","v":75639.732041883646},{"$f":"cf_detail!BE2471+SUM(cf_detail!BE2490:BE2493)+SUM(cf_detail!BE2499:BE2503)","v":75639.732041883661},{"$f":"cf_detail!BF2471+SUM(cf_detail!BF2490:BF2493)+SUM(cf_detail!BF2499:BF2503)","v":75639.732041883646},{"$f":"cf_detail!BG2471+SUM(cf_detail!BG2490:BG2493)+SUM(cf_detail!BG2499:BG2503)","v":75639.732041883661},{"$f":"cf_detail!BH2471+SUM(cf_detail!BH2490:BH2493)+SUM(cf_detail!BH2499:BH2503)","v":75639.732041883661},{"$f":"cf_detail!BI2471+SUM(cf_detail!BI2490:BI2493)+SUM(cf_detail!BI2499:BI2503)","v":75639.732041883661},{"$f":"cf_detail!BJ2471+SUM(cf_detail!BJ2490:BJ2493)+SUM(cf_detail!BJ2499:BJ2503)","v":75639.732041883646},{"$f":"cf_detail!BK2471+SUM(cf_detail!BK2490:BK2493)+SUM(cf_detail!BK2499:BK2503)","v":75639.732041883661},{"$f":"cf_detail!BL2471+SUM(cf_detail!BL2490:BL2493)+SUM(cf_detail!BL2499:BL2503)","v":77391.83645404187},{"$f":"cf_detail!BM2471+SUM(cf_detail!BM2490:BM2493)+SUM(cf_detail!BM2499:BM2503)","v":77391.83645404187},{"$f":"cf_detail!BN2471+SUM(cf_detail!BN2490:BN2493)+SUM(cf_detail!BN2499:BN2503)","v":77391.83645404187},{"$f":"cf_detail!BO2471+SUM(cf_detail!BO2490:BO2493)+SUM(cf_detail!BO2499:BO2503)","v":77391.836454041855},{"$f":"cf_detail!BP2471+SUM(cf_detail!BP2490:BP2493)+SUM(cf_detail!BP2499:BP2503)","v":77391.836454041855},{"$f":"cf_detail!BQ2471+SUM(cf_detail!BQ2490:BQ2493)+SUM(cf_detail!BQ2499:BQ2503)","v":77391.836454041855},{"$f":"cf_detail!BR2471+SUM(cf_detail!BR2490:BR2493)+SUM(cf_detail!BR2499:BR2503)","v":77391.836454041855},{"$f":"cf_detail!BS2471+SUM(cf_detail!BS2490:BS2493)+SUM(cf_detail!BS2499:BS2503)","v":77391.836454041855},{"$f":"cf_detail!BT2471+SUM(cf_detail!BT2490:BT2493)+SUM(cf_detail!BT2499:BT2503)","v":77391.836454041855},{"$f":"cf_detail!BU2471+SUM(cf_detail!BU2490:BU2493)+SUM(cf_detail!BU2499:BU2503)","v":77391.836454041855},{"$f":"cf_detail!BV2471+SUM(cf_detail!BV2490:BV2493)+SUM(cf_detail!BV2499:BV2503)","v":77391.83645404187},{"$f":"cf_detail!BW2471+SUM(cf_detail!BW2490:BW2493)+SUM(cf_detail!BW2499:BW2503)","v":77391.83645404187},{"$f":"cf_detail!BX2471+SUM(cf_detail!BX2490:BX2493)+SUM(cf_detail!BX2499:BX2503)","v":79187.743476504038},{"$f":"cf_detail!BY2471+SUM(cf_detail!BY2490:BY2493)+SUM(cf_detail!BY2499:BY2503)","v":79187.743476504038},{"$f":"cf_detail!BZ2471+SUM(cf_detail!BZ2490:BZ2493)+SUM(cf_detail!BZ2499:BZ2503)","v":79187.743476504023},{"$f":"cf_detail!CA2471+SUM(cf_detail!CA2490:CA2493)+SUM(cf_detail!CA2499:CA2503)","v":79187.743476504038},{"$f":"cf_detail!CB2471+SUM(cf_detail!CB2490:CB2493)+SUM(cf_detail!CB2499:CB2503)","v":73632.187920948476},{"$f":"cf_detail!CC2471+SUM(cf_detail!CC2490:CC2493)+SUM(cf_detail!CC2499:CC2503)","v":73632.187920948461},{"$f":"cf_detail!CD2471+SUM(cf_detail!CD2490:CD2493)+SUM(cf_detail!CD2499:CD2503)","v":73632.187920948461},{"$f":"cf_detail!CE2471+SUM(cf_detail!CE2490:CE2493)+SUM(cf_detail!CE2499:CE2503)","v":73632.187920948476},{"$f":"cf_detail!CF2471+SUM(cf_detail!CF2490:CF2493)+SUM(cf_detail!CF2499:CF2503)","v":73632.187920948476},{"$f":"cf_detail!CG2471+SUM(cf_detail!CG2490:CG2493)+SUM(cf_detail!CG2499:CG2503)","v":73632.187920948476},{"$f":"cf_detail!CH2471+SUM(cf_detail!CH2490:CH2493)+SUM(cf_detail!CH2499:CH2503)","v":73632.187920948461},{"$f":"cf_detail!CI2471+SUM(cf_detail!CI2490:CI2493)+SUM(cf_detail!CI2499:CI2503)","v":-190031.88798091817},{"$f":"cf_detail!CJ2471+SUM(cf_detail!CJ2490:CJ2493)+SUM(cf_detail!CJ2499:CJ2503)","v":-46065.914916899026},{"$f":"cf_detail!CK2471+SUM(cf_detail!CK2490:CK2493)+SUM(cf_detail!CK2499:CK2503)","v":-46068.865738650558},{"$f":"cf_detail!CL2471+SUM(cf_detail!CL2490:CL2493)+SUM(cf_detail!CL2499:CL2503)","v":-46071.822638611768},{"$f":"cf_detail!CM2471+SUM(cf_detail!CM2490:CM2493)+SUM(cf_detail!CM2499:CM2503)","v":-46074.785629302758},{"$f":"cf_detail!CN2471+SUM(cf_detail!CN2490:CN2493)+SUM(cf_detail!CN2499:CN2503)","v":-46189.004382574756},{"$f":"cf_detail!CO2471+SUM(cf_detail!CO2490:CO2493)+SUM(cf_detail!CO2499:CO2503)","v":-47627.100197427331},{"$f":"cf_detail!CP2471+SUM(cf_detail!CP2490:CP2493)+SUM(cf_detail!CP2499:CP2503)","v":-47630.081535686542},{"$f":"cf_detail!CQ2471+SUM(cf_detail!CQ2490:CQ2493)+SUM(cf_detail!CQ2499:CQ2503)","v":-47633.069015014436},{"$f":"cf_detail!CR2471+SUM(cf_detail!CR2490:CR2493)+SUM(cf_detail!CR2499:CR2503)","v":-47636.062648060601},{"$f":"cf_detail!CS2471+SUM(cf_detail!CS2490:CS2493)+SUM(cf_detail!CS2499:CS2503)","v":75472.992618972174},{"$f":"cf_detail!CT2471+SUM(cf_detail!CT2490:CT2493)+SUM(cf_detail!CT2499:CT2503)","v":75472.992618972174},{"$f":"cf_detail!CU2471+SUM(cf_detail!CU2490:CU2493)+SUM(cf_detail!CU2499:CU2503)","v":1267.3950535971235},{"$f":"cf_detail!CV2471+SUM(cf_detail!CV2490:CV2493)+SUM(cf_detail!CV2499:CV2503)","v":37463.837986174942},{"$f":"cf_detail!CW2471+SUM(cf_detail!CW2490:CW2493)+SUM(cf_detail!CW2499:CW2503)","v":37462.921443055151},{"$f":"cf_detail!CX2471+SUM(cf_detail!CX2490:CX2493)+SUM(cf_detail!CX2499:CX2503)","v":37462.003012006593},{"$f":"cf_detail!CY2471+SUM(cf_detail!CY2490:CY2493)+SUM(cf_detail!CY2499:CY2503)","v":37461.082689140443},{"$f":"cf_detail!CZ2471+SUM(cf_detail!CZ2490:CZ2493)+SUM(cf_detail!CZ2499:CZ2503)","v":20330.434507910595},{"$f":"cf_detail!DA2471+SUM(cf_detail!DA2490:DA2493)+SUM(cf_detail!DA2499:DA2503)","v":20649.08981635535},{"$f":"cf_detail!DB2471+SUM(cf_detail!DB2490:DB2493)+SUM(cf_detail!DB2499:DB2503)","v":79041.912359651993},{"$f":"cf_detail!DC2471+SUM(cf_detail!DC2490:DC2493)+SUM(cf_detail!DC2499:DC2503)","v":79041.912359651993},{"$f":"cf_detail!DD2471+SUM(cf_detail!DD2490:DD2493)+SUM(cf_detail!DD2499:DD2503)","v":79041.912359652008},{"$f":"cf_detail!DE2471+SUM(cf_detail!DE2490:DE2493)+SUM(cf_detail!DE2499:DE2503)","v":79041.912359651993},{"$f":"cf_detail!DF2471+SUM(cf_detail!DF2490:DF2493)+SUM(cf_detail!DF2499:DF2503)","v":79041.912359652008},{"$f":"cf_detail!DG2471+SUM(cf_detail!DG2490:DG2493)+SUM(cf_detail!DG2499:DG2503)","v":79041.912359651993},{"$f":"cf_detail!DH2471+SUM(cf_detail!DH2490:DH2493)+SUM(cf_detail!DH2499:DH2503)","v":79041.912359651993},{"$f":"cf_detail!DI2471+SUM(cf_detail!DI2490:DI2493)+SUM(cf_detail!DI2499:DI2503)","v":79041.912359651993},{"$f":"cf_detail!DJ2471+SUM(cf_detail!DJ2490:DJ2493)+SUM(cf_detail!DJ2499:DJ2503)","v":79041.912359652008},{"$f":"cf_detail!DK2471+SUM(cf_detail!DK2490:DK2493)+SUM(cf_detail!DK2499:DK2503)","v":79041.912359651993},{"$f":"cf_detail!DL2471+SUM(cf_detail!DL2490:DL2493)+SUM(cf_detail!DL2499:DL2503)","v":79041.912359651993},{"$f":"cf_detail!DM2471+SUM(cf_detail!DM2490:DM2493)+SUM(cf_detail!DM2499:DM2503)","v":81114.630560479185},{"$f":"cf_detail!DN2471+SUM(cf_detail!DN2490:DN2493)+SUM(cf_detail!DN2499:DN2503)","v":81114.630560479185},{"$f":"cf_detail!DO2471+SUM(cf_detail!DO2490:DO2493)+SUM(cf_detail!DO2499:DO2503)","v":81114.630560479185},{"$f":"cf_detail!DP2471+SUM(cf_detail!DP2490:DP2493)+SUM(cf_detail!DP2499:DP2503)","v":81114.630560479185},{"$f":"cf_detail!DQ2471+SUM(cf_detail!DQ2490:DQ2493)+SUM(cf_detail!DQ2499:DQ2503)","v":81114.630560479185},{"$f":"cf_detail!DR2471+SUM(cf_detail!DR2490:DR2493)+SUM(cf_detail!DR2499:DR2503)","v":81114.630560479185},{"$f":"cf_detail!DS2471+SUM(cf_detail!DS2490:DS2493)+SUM(cf_detail!DS2499:DS2503)","v":81114.630560479185},{"$f":"cf_detail!DT2471+SUM(cf_detail!DT2490:DT2493)+SUM(cf_detail!DT2499:DT2503)","v":81114.6305604792},{"$f":"cf_detail!DU2471+SUM(cf_detail!DU2490:DU2493)+SUM(cf_detail!DU2499:DU2503)","v":81114.630560479185},{"$f":"cf_detail!DV2471+SUM(cf_detail!DV2490:DV2493)+SUM(cf_detail!DV2499:DV2503)","v":81114.630560479185},{"$f":"cf_detail!DW2471+SUM(cf_detail!DW2490:DW2493)+SUM(cf_detail!DW2499:DW2503)","v":81114.630560479185},{"$f":"cf_detail!DX2471+SUM(cf_detail!DX2490:DX2493)+SUM(cf_detail!DX2499:DX2503)","v":81114.630560479185},{"$f":"cf_detail!DY2471+SUM(cf_detail!DY2490:DY2493)+SUM(cf_detail!DY2499:DY2503)","v":83242.066828082126},{"$f":"cf_detail!DZ2471+SUM(cf_detail!DZ2490:DZ2493)+SUM(cf_detail!DZ2499:DZ2503)","v":83242.066828082126},{"$f":"cf_detail!EA2471+SUM(cf_detail!EA2490:EA2493)+SUM(cf_detail!EA2499:EA2503)","v":83242.066828082126},{"$f":"cf_detail!EB2471+SUM(cf_detail!EB2490:EB2493)+SUM(cf_detail!EB2499:EB2503)","v":83242.066828082141},{"$f":"cf_detail!EC2471+SUM(cf_detail!EC2490:EC2493)+SUM(cf_detail!EC2499:EC2503)","v":83242.066828082126},{"$f":"cf_detail!ED2471+SUM(cf_detail!ED2490:ED2493)+SUM(cf_detail!ED2499:ED2503)","v":83242.066828082141},{"$f":"cf_detail!EE2471+SUM(cf_detail!EE2490:EE2493)+SUM(cf_detail!EE2499:EE2503)","v":83242.066828082126},{"$f":"cf_detail!EF2471+SUM(cf_detail!EF2490:EF2493)+SUM(cf_detail!EF2499:EF2503)","v":83242.066828082141},{"$f":"cf_detail!EG2471+SUM(cf_detail!EG2490:EG2493)+SUM(cf_detail!EG2499:EG2503)","v":83242.066828082141},{"$f":"cf_detail!EH2471+SUM(cf_detail!EH2490:EH2493)+SUM(cf_detail!EH2499:EH2503)","v":83242.066828082141},{"$f":"cf_detail!EI2471+SUM(cf_detail!EI2490:EI2493)+SUM(cf_detail!EI2499:EI2503)","v":83242.066828082141}]
[null,null,null,null,null,null,"Cash Flow After Debt Service",{"$f":"H48+H49","v":0},{"$f":"I48+I49","v":-164929.24649519345},448490.15242651675,467515.76523901662,487017.01837182883,507005.80283296155,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow After Debt Service",{"$f":"AF48+AF49","v":0},{"$f":"AG48+AG49","v":-98992.971576227414},-98993.730043070944,-98994.490072232016,23504.748333071308,23503.985169614243,23503.2204341654,23502.45412348675,-82175.185086223064,26340.680555555555,26340.680555555547,26340.680555555555,41190.680555555562,36831.844993876388,36831.844993876388,36831.844993876373,36831.844993876373,36831.844993876373,36831.844993876388,36831.844993876388,36831.844993876388,38458.848118876376,38458.848118876376,38458.848118876391,38458.848118876376,38403.754368876376,38403.754368876391,38403.754368876376,38403.754368876376,38403.754368876391,38403.754368876376,38403.754368876391,38403.754368876391,40071.43257200138,40071.43257200138,40071.432572001366,40071.432572001366,40014.961478251375,40014.961478251389,40014.96147825136,40014.96147825136,40014.961478251375,40014.961478251375,40014.96147825136,40014.961478251375,41724.331636454481,41724.331636454481,41724.331636454481,41724.331636454481,41666.448765360728,41666.448765360728,41666.448765360728,41666.448765360743,41666.448765360728,41666.448765360728,41666.448765360728,41666.448765360743,43418.553177518937,43418.553177518952,43418.553177518952,43418.553177518937,0,0,0,0,{"$f":"CS48+CS49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE48+FE49","v":0},0,0,0]
[null,null,null,null,null,null,"metrics ends",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"metrics ends"]
[]
["tag_order","style","tag","cagr?",null,null,"Annual Cash Flows",{"$f":"_xlfn.ANCHORARRAY(cf_detail!ES3)","v":"2024-01-31"},"2025-01-31","2026-01-31","2027-01-31","2028-01-31","2029-01-31","2030-01-31","2031-01-31","2032-01-31","2033-01-31","2034-01-31","2035-01-31","<","Total","CAGR",null,null,">","first year","last year","feeds","<",null,"Monthly Cash Flows",{"$f":"cf_detail!G3:EI3","v":"2024-01-31"},"2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","<"]
[null,null,null,null,null,null,"begin",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G59:G153=\"\",\"\",G59:G153)","v":"begin"}]
[{"$f":"_xlfn._xlws.FILTER(tags!$O$16:$O$134,(tags!$D$16:$D$134<>\"\")*(INDEX(tags!$H$16:$L$134,,MATCH('Cash Flow'!$H$5,tags!$H$15:$L$15,0))<>\"\"))","v":18},{"$f":"INDEX(tags!$H$16:$L$134,MATCH(_xlfn.ANCHORARRAY($A60),_xlfn.ANCHORARRAY(tags!$O$16),0),MATCH('Cash Flow'!$H$5,tags!$H$15:$L$15,0))","v":"title"},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A60),_xlfn.ANCHORARRAY(tags!$O$16),tags!$C$16:$C$134,0)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A60),_xlfn.ANCHORARRAY(tags!$O$16),tags!$M$16:$M$134,0)","v":0},null,null,{"$f":"SUBSTITUTE(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A60),_xlfn.ANCHORARRAY(tags!$O$16),tags!$E$16:$E$134,0),0,\"\")","v":"Revenue"},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ES$882),cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ES$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ET$882),cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!ET$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EU$882),cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EU$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EV$882),cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EV$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EW$882),cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EW$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EX$882),cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EX$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EY$882),cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EY$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EZ$882),cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EZ$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FA$882),cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FA$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FB$882),cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FB$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FC$882),cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FC$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FD$882),cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FD$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},null,{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FF$882),cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!FF$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($D60)=0,\"\",IFERROR((_xlfn.ANCHORARRAY(AA60)/_xlfn.ANCHORARRAY(Z60))^(1/($H$225-1))-1,\"\"))","v":""},null,null,null,{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EL$882),cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EL$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EM$882),cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(_xlfn.ANCHORARRAY(cf_detail!EM$1875),_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A60),_xlfn.ANCHORARRAY(tags!$O$16),tags!$F$16:$F$134,0)","v":0},null,null,"Revenue",{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!G$882:G$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!G$1875:G$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!H$882:H$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!H$1875:H$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!I$882:I$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!I$1875:I$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!J$882:J$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!J$1875:J$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!K$882:K$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!K$1875:K$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!L$882:L$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!L$1875:L$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!M$882:M$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!M$1875:M$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!N$882:N$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!N$1875:N$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!O$882:O$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!O$1875:O$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!P$882:P$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!P$1875:P$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!Q$882:Q$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Q$1875:Q$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!R$882:R$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!R$1875:R$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!S$882:S$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!S$1875:S$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!T$882:T$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!T$1875:T$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!U$882:U$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!U$1875:U$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!V$882:V$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!V$1875:V$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!W$882:W$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!W$1875:W$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!X$882:X$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!X$1875:X$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!Y$882:Y$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Y$1875:Y$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!Z$882:Z$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!Z$1875:Z$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AA$882:AA$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AA$1875:AA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AB$882:AB$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AB$1875:AB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AC$882:AC$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AC$1875:AC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AD$882:AD$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AD$1875:AD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AE$882:AE$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AE$1875:AE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AF$882:AF$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AF$1875:AF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AG$882:AG$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AG$1875:AG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AH$882:AH$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AH$1875:AH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AI$882:AI$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AI$1875:AI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AJ$882:AJ$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AJ$1875:AJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AK$882:AK$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AK$1875:AK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AL$882:AL$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AL$1875:AL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AM$882:AM$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AM$1875:AM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AN$882:AN$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AN$1875:AN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AO$882:AO$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AO$1875:AO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AP$882:AP$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AP$1875:AP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AQ$882:AQ$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AQ$1875:AQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AR$882:AR$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AR$1875:AR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AS$882:AS$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AS$1875:AS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AT$882:AT$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AT$1875:AT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AU$882:AU$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AU$1875:AU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AV$882:AV$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AV$1875:AV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AW$882:AW$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AW$1875:AW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AX$882:AX$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AX$1875:AX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AY$882:AY$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AY$1875:AY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!AZ$882:AZ$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!AZ$1875:AZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BA$882:BA$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BA$1875:BA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BB$882:BB$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BB$1875:BB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BC$882:BC$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BC$1875:BC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BD$882:BD$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BD$1875:BD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BE$882:BE$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BE$1875:BE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BF$882:BF$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BF$1875:BF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BG$882:BG$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BG$1875:BG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BH$882:BH$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BH$1875:BH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BI$882:BI$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BI$1875:BI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BJ$882:BJ$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BJ$1875:BJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BK$882:BK$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BK$1875:BK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BL$882:BL$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BL$1875:BL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BM$882:BM$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BM$1875:BM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BN$882:BN$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BN$1875:BN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BO$882:BO$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BO$1875:BO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BP$882:BP$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BP$1875:BP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BQ$882:BQ$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BQ$1875:BQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BR$882:BR$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BR$1875:BR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BS$882:BS$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BS$1875:BS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BT$882:BT$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BT$1875:BT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BU$882:BU$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BU$1875:BU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BV$882:BV$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BV$1875:BV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BW$882:BW$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BW$1875:BW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BX$882:BX$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BX$1875:BX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BY$882:BY$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BY$1875:BY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!BZ$882:BZ$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!BZ$1875:BZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CA$882:CA$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CA$1875:CA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CB$882:CB$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CB$1875:CB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CC$882:CC$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CC$1875:CC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CD$882:CD$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CD$1875:CD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CE$882:CE$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CE$1875:CE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CF$882:CF$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CF$1875:CF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CG$882:CG$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CG$1875:CG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CH$882:CH$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CH$1875:CH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CI$882:CI$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CI$1875:CI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CJ$882:CJ$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CJ$1875:CJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CK$882:CK$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CK$1875:CK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CL$882:CL$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CL$1875:CL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CM$882:CM$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CM$1875:CM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CN$882:CN$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CN$1875:CN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CO$882:CO$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CO$1875:CO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CP$882:CP$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CP$1875:CP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CQ$882:CQ$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CQ$1875:CQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CR$882:CR$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CR$1875:CR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CS$882:CS$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CS$1875:CS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CT$882:CT$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CT$1875:CT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CU$882:CU$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CU$1875:CU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CV$882:CV$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CV$1875:CV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CW$882:CW$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CW$1875:CW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CX$882:CX$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CX$1875:CX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CY$882:CY$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CY$1875:CY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!CZ$882:CZ$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!CZ$1875:CZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DA$882:DA$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DA$1875:DA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DB$882:DB$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DB$1875:DB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DC$882:DC$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DC$1875:DC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DD$882:DD$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DD$1875:DD$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DE$882:DE$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DE$1875:DE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DF$882:DF$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DF$1875:DF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DG$882:DG$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DG$1875:DG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DH$882:DH$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DH$1875:DH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DI$882:DI$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DI$1875:DI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DJ$882:DJ$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DJ$1875:DJ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DK$882:DK$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DK$1875:DK$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DL$882:DL$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DL$1875:DL$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DM$882:DM$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DM$1875:DM$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DN$882:DN$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DN$1875:DN$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DO$882:DO$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DO$1875:DO$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DP$882:DP$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DP$1875:DP$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DQ$882:DQ$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DQ$1875:DQ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DR$882:DR$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DR$1875:DR$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DS$882:DS$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DS$1875:DS$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DT$882:DT$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DT$1875:DT$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DU$882:DU$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DU$1875:DU$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DV$882:DV$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DV$1875:DV$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DW$882:DW$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DW$1875:DW$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DX$882:DX$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DX$1875:DX$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DY$882:DY$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DY$1875:DY$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!DZ$882:DZ$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!DZ$1875:DZ$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!EA$882:EA$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EA$1875:EA$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!EB$882:EB$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EB$1875:EB$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!EC$882:EC$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EC$1875:EC$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!ED$882:ED$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!ED$1875:ED$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!EE$882:EE$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EE$1875:EE$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!EF$882:EF$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EF$1875:EF$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!EG$882:EG$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EG$1875:EG$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!EH$882:EH$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EH$1875:EH$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""},{"$f":"IF(_xlfn.ANCHORARRAY($C60)=0,\"\",SUMIFS(cf_detail!EI$882:EI$1278,cf_detail!$C$882:$C$1278,_xlfn.ANCHORARRAY('Cash Flow'!$C60),_xlfn.ANCHORARRAY(cf_detail!$B$882),1)+SUMIFS(cf_detail!EI$1875:EI$2464,_xlfn.ANCHORARRAY(cf_detail!$B$1875),1,cf_detail!$C$1875:$C$2464,_xlfn.ANCHORARRAY('Cash Flow'!$C60)))","v":""}]
[19,"tag","in_place_base_rent",1,null,null,"In-Place Base Rent",0,658950,795423.75,815309.34375,835692.07734374981,856584.37927734351,0,0,0,0,0,0,null,3961959.5503710932,6.6346159871227384E-2,null,null,null,658950,856584.37927734351,"all_base_rent",null,null,"In-Place Base Rent",0,49500,49500,49500,49500,49500,49500,49500,49500,65737.5,65737.5,65737.5,65737.5,65737.5,65737.5,65737.5,65737.5,65737.5,65737.5,65737.5,65737.5,67380.9375,67380.9375,67380.9375,67380.9375,67380.9375,67380.9375,67380.9375,67380.9375,67380.9375,67380.9375,67380.9375,67380.9375,69065.4609375,69065.4609375,69065.4609375,69065.4609375,69065.4609375,69065.4609375,69065.4609375,69065.4609375,69065.4609375,69065.4609375,69065.4609375,69065.4609375,70792.097460937483,70792.097460937483,70792.097460937483,70792.097460937483,70792.097460937483,70792.097460937483,70792.097460937483,70792.097460937483,70792.097460937483,70792.097460937483,70792.097460937483,70792.097460937483,72561.899897460913,72561.899897460913,72561.899897460913,72561.899897460913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"tag","release_base_rent",1,null,null,"Re-Lease Base Rent",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"all_base_rent",null,null,"Re-Lease Base Rent",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,"tag","release_downtime",0,null,null,"Release Downtime",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"all_downtime",null,null,"Release Downtime",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"tag","in_place_free_rent",0,null,null,"In Place Free Rent",0,-45000,0,0,0,0,0,0,0,0,0,0,null,-45000,"",null,null,null,-45000,0,"all_free_rent",null,null,"In Place Free Rent",0,0,0,0,0,0,0,0,0,-15000,-15000,-15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"tag","release_free_rent",0,null,null,"Re-Lease Free Rent",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"all_free_rent",null,null,"Re-Lease Free Rent",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"tag","in_place_credit_loss",0,null,null,"In-Place Credit Loss",0,-6139.5,-7954.2374999999993,-8153.0934375000006,-8356.9207734374977,-8565.843792773434,0,0,0,0,0,0,null,-39169.595503710931,"",null,null,null,-6139.5,-8565.843792773434,"all_credit_loss",null,null,"In-Place Credit Loss",0,-495,-495,-495,-495,-495,-495,-495,-495,-507.375,-507.375,-507.375,-657.375,-657.375,-657.375,-657.375,-657.375,-657.375,-657.375,-657.375,-657.375,-673.80937500000005,-673.80937500000005,-673.80937500000005,-673.80937500000005,-673.80937500000005,-673.80937500000005,-673.80937500000005,-673.80937500000005,-673.80937500000005,-673.80937500000005,-673.80937500000005,-673.80937500000005,-690.65460937499995,-690.65460937499995,-690.65460937499995,-690.65460937499995,-690.65460937499995,-690.65460937499995,-690.65460937499995,-690.65460937499995,-690.65460937499995,-690.65460937499995,-690.65460937499995,-690.65460937499995,-707.92097460937487,-707.92097460937487,-707.92097460937487,-707.92097460937487,-707.92097460937487,-707.92097460937487,-707.92097460937487,-707.92097460937487,-707.92097460937487,-707.92097460937487,-707.92097460937487,-707.92097460937487,-725.61899897460921,-725.61899897460921,-725.61899897460921,-725.61899897460921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"tag","release_credit_loss",0,null,null,"Re-Lease Credit Loss",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"all_credit_loss",null,null,"Re-Lease Credit Loss",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,"total","net_rental_income",1,null,null,"Net Rental Income",0,607810.5,787469.51250000007,807156.25031249993,827335.15657031245,848018.53548457008,0,0,0,0,0,0,null,3877789.954867383,8.4979024043115414E-2,null,null,null,607810.5,848018.53548457008,"effective_gross_revenue",null,null,"Net Rental Income",0,49005,49005,49005,49005,49005,49005,49005,49005,50230.125,50230.125,50230.125,65080.125,65080.125,65080.125,65080.125,65080.125,65080.125,65080.125,65080.125,65080.125,66707.128125000003,66707.128125000003,66707.128125000003,66707.128125000003,66707.128125000003,66707.128125000003,66707.128125000003,66707.128125000003,66707.128125000003,66707.128125000003,66707.128125000003,66707.128125000003,68374.806328124992,68374.806328124992,68374.806328124992,68374.806328124992,68374.806328124992,68374.806328124992,68374.806328124992,68374.806328124992,68374.806328124992,68374.806328124992,68374.806328124992,68374.806328124992,70084.176486328099,70084.176486328099,70084.176486328099,70084.176486328099,70084.176486328099,70084.176486328099,70084.176486328099,70084.176486328099,70084.176486328099,70084.176486328099,70084.176486328099,70084.176486328099,71836.280898486308,71836.280898486308,71836.280898486308,71836.280898486308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"space",0,0,null,null,"","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[36,"title",0,0,null,null,"Other Income","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"Other Income","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[37,"tag","in_place_cam_reimbursements",1,null,null,"In Place CAM Reimbursements",0,113612.58071665664,140899.28394450503,144315.38306439423,147816.8846622807,151405.92380011425,0,0,0,0,0,0,null,698050.05618795089,7.285937909969098E-2,null,null,null,113612.58071665664,151405.92380011425,"all_cam_reimbursements",null,null,"In Place CAM Reimbursements",0,8774.9356754082146,8777.5983781568357,8780.2665656371537,8782.9402491468209,8785.6194400067525,8788.3041495611942,8790.9943891777475,8793.6901702474388,10592.291814930617,10595.81898536838,10599.353421199741,11550.767477815752,11687.295212765956,11690.851534694606,11694.415182064153,11697.986169963804,11701.564513513853,11705.150227865728,11708.743328202079,11712.34382973683,11819.803011013099,11823.418360711807,11827.041157438951,11830.671416534195,11970.612344858149,11974.257574835017,11977.910313388804,11981.570575985948,11985.238378124746,11988.91373533542,11992.596663180182,11996.287177253296,12106.432838061473,12110.138571502648,12113.851938147971,12117.572953720595,12261.012405252652,12264.748765978942,12268.49282299657,12272.244592158644,12276.00408935091,12279.771330491851,12283.546331532731,12287.329108457676,12400.228410786054,12404.026787563262,12407.832988374717,12411.647029336658,12558.672467157014,12562.50223690146,12566.339895344532,12570.185458735654,12574.038943357729,12577.900365527195,12581.769741594097,12585.647087942163,12701.368872828754,12705.26220902539,12709.163564857132,12713.07295684312,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,"tag","release_cam_reimbursements",1,null,null,"Re-Lease CAM Reimbursements",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"all_cam_reimbursements",null,null,"Re-Lease CAM Reimbursements",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"tag","miscellaneous_income",1,null,null,"Miscellaneous Income",0,66666.666666666672,66666.666666666672,66666.666666666672,66666.666666666672,66666.666666666672,0,0,0,0,0,0,null,333333.33333333337,0,null,null,null,66666.666666666672,66666.666666666672,"total_other_income",null,null,"Miscellaneous Income",0,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"subtotal","total_other_income",1,null,null,"Total Other Income",0,180279.24738332332,207565.95061117172,210982.04973106092,214483.55132894736,218072.59046678094,0,0,0,0,0,0,null,1031383.3895212843,4.7712500485789677E-2,null,null,null,180279.24738332332,218072.59046678094,"effective_gross_revenue",null,null,"Total Other Income",0,14330.491230963769,14333.15393371239,14335.822121192708,14338.495804702376,14341.174995562309,14343.859705116749,14346.549944733302,14349.245725802994,16147.847370486172,16151.374540923935,16154.908976755298,17106.323033371307,17242.85076832151,17246.407090250163,17249.970737619708,17253.541725519361,17257.12006906941,17260.705783421283,17264.298883757634,17267.899385292385,17375.358566568655,17378.973916267361,17382.596712994506,17386.226972089749,17526.167900413704,17529.813130390572,17533.46586894436,17537.126131541503,17540.793933680303,17544.469290890975,17548.152218735737,17551.842732808851,17661.98839361703,17665.694127058203,17669.407493703526,17673.12850927615,17816.567960808206,17820.304321534499,17824.048378552125,17827.800147714199,17831.559644906465,17835.326886047405,17839.101887088287,17842.884664013232,17955.783966341609,17959.582343118818,17963.388543930272,17967.202584892213,18114.22802271257,18118.057792457017,18121.895450900087,18125.741014291209,18129.594498913284,18133.45592108275,18137.325297149651,18141.20264349772,18256.924428384311,18260.817764580945,18264.719120412687,18268.628512398675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,"space",0,0,null,null,"","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[44,"total","effective_gross_revenue",1,null,null,"Effective Gross Revenue",0,788089.74738332338,995035.46311117185,1018138.3000435609,1041818.7078992595,1066091.1259513509,0,0,0,0,0,0,null,4909173.3443886666,7.680032949094362E-2,null,null,null,788089.74738332338,1066091.1259513509,"noi",null,null,"Effective Gross Revenue",0,63335.491230963766,63338.15393371239,63340.822121192708,63343.495804702376,63346.174995562309,63348.859705116753,63351.549944733306,63354.245725802997,66377.972370486168,66381.499540923935,66385.033976755294,82186.448033371315,82322.975768321514,82326.53209025017,82330.095737619704,82333.666725519361,82337.24506906941,82340.83078342129,82344.423883757641,82348.024385292389,84082.486691568658,84086.102041267368,84089.724837994523,84093.355097089749,84233.296025413714,84236.941255390586,84240.593993944363,84244.254256541506,84247.922058680313,84251.597415890981,84255.280343735751,84258.970857808861,86036.79472174203,86040.50045518321,86044.213821828525,86047.934837401146,86191.374288933206,86195.110649659502,86198.854706677113,86202.606475839188,86206.365973031468,86210.133214172412,86213.908215213276,86217.690992138232,88039.960452669708,88043.758829446917,88047.565030258382,88051.379071220319,88198.404509040673,88202.234278785123,88206.071937228189,88209.917500619325,88213.770985241397,88217.632407410856,88221.501783477754,88225.379129825829,90093.205326870622,90097.098663067271,90101.000018899009,90104.909410884982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"space",0,0,null,null,"","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[46,"title",0,0,null,null,"Expenses","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"Expenses","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[47,"tag","property_taxes",1,null,null,"Property Taxes",0,-40000,-40999.999999999978,-42025,-43075.624999999978,-44152.515625,0,0,0,0,0,0,null,-210253.14062499994,2.4483600984709364E-2,null,null,null,-40000,-44152.515625,"total_operating_expenses",null,null,"Property Taxes",0,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,"tag","insurance",1,null,null,"Insurance",0,-20000,-20500,-21012.5,-21537.812499999989,-22076.2578125,0,0,0,0,0,0,null,-105126.57031249999,2.4483600984709364E-2,null,null,null,-20000,-22076.2578125,"total_operating_expenses",null,null,"Insurance",0,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,"tag","cam",1,null,null,"CAM",0,-15171.108722337447,-15550.386440395867,-15939.146101405742,-16337.624753940863,-16746.065372789362,0,0,0,0,0,0,null,-79744.33139086928,2.4483600984708254E-2,null,null,null,-15171.108722337447,-16746.065372789362,"total_operating_expenses",null,null,"CAM",0,-1250,-1252.5747953373034,-1255.1548943314301,-1257.7403079070446,-1260.3310470113147,-1262.9271226139574,-1265.5285457072857,-1268.135327306255,-1270.7474784485094,-1273.3650101944288,-1275.9879336271761,-1278.616259852743,-1281.2499999999984,-1283.8891652207344,-1286.5337666897142,-1289.183815604719,-1291.8393231865959,-1294.5003006793047,-1297.1667593499662,-1299.8387104889098,-1302.5161654097205,-1305.199135449288,-1307.8876319678538,-1310.58166634906,-1313.2812499999968,-1315.9863943512512,-1318.6971108569555,-1321.4134109948354,-1324.1353062662592,-1326.8628081962859,-1329.595928333714,-1332.334678251131,-1335.0790695449618,-1337.8291138355185,-1340.5848227670485,-1343.3462080077848,-1346.113281249995,-1348.8860542100308,-1351.6645386283776,-1354.4487462697045,-1357.238688922914,-1360.0343784011911,-1362.835826542055,-1365.6430452074073,-1368.4560462835841,-1371.2748416814047,-1374.099443336223,-1376.9298632079776,-1379.766113281243,-1382.6082055652796,-1385.4561520940852,-1388.3099649264452,-1391.1696561459848,-1394.035237861219,-1396.9067222056044,-1399.7841213375907,-1402.6674474406718,-1405.5567127234378,-1408.4519294196266,-1411.3531097881751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"tag","management_fee",1,null,null,"Management Fee",0,-47285.384842999403,-59702.127786670302,-61088.29800261365,-62509.122473955584,-63965.467557081058,0,0,0,0,0,0,null,-294550.40066332003,7.680032949094362E-2,null,null,null,-47285.384842999403,-63965.467557081058,"total_operating_expenses",null,null,"Management Fee",0,-3800.1294738578258,-3800.2892360227434,-3800.4493272715627,-3800.6097482821424,-3800.7704997337387,-3800.9315823070051,-3801.0929966839985,-3801.2547435481797,-3982.6783422291701,-3982.8899724554358,-3983.1020386053178,-4931.1868820022783,-4939.3785460992904,-4939.5919254150094,-4939.8057442571826,-4940.0200035311618,-4940.2347041441644,-4940.4498470052768,-4940.6654330254578,-4940.8814631175428,-5044.9492014941188,-5045.166122476041,-5045.3834902796707,-5045.6013058253848,-5053.9977615248226,-5054.2164753234338,-5054.435639636662,-5054.6552553924903,-5054.8753235208178,-5055.0958449534592,-5055.3168206241444,-5055.5382514685307,-5162.2076833045212,-5162.4300273109911,-5162.6528293097108,-5162.8760902440681,-5171.482457335992,-5171.7066389795691,-5171.9312824006265,-5172.156388550351,-5172.3819583818877,-5172.6079928503441,-5172.8344929127961,-5173.0614595282932,-5282.3976271601823,-5282.6255297668158,-5282.8539018155025,-5283.0827442732189,-5291.9042705424408,-5292.1340567271072,-5292.3643162336912,-5292.5950500371591,-5292.826259114483,-5293.0579444446503,-5293.2901070086646,-5293.5227477895487,-5405.5923196122367,-5405.8259197840352,-5406.0600011339402,-5406.294564653098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"tag","other",1,null,null,"Other",0,-4045.6289926233185,-4146.7697174388959,-4250.4389603748614,-4356.6999343842272,-4465.6174327438275,0,0,0,0,0,0,null,-21265.155037565128,2.4483600984708032E-2,null,null,null,-4045.6289926233185,-4465.6174327438275,"total_operating_expenses",null,null,"Other",0,-333.33333333333331,-334.01994542328089,-334.70797182171464,-335.39741544187848,-336.08827920301718,-336.78056603038857,-337.47427885527611,-338.16942061500123,-338.86599425293571,-339.56400271851425,-340.2634489672468,-340.96433596073132,-341.66666666666606,-342.37044405886235,-343.07567111725695,-343.78235082792492,-344.49048618309206,-345.20008018114777,-345.91113582665753,-346.62365613037576,-347.33764410925863,-348.05310278647659,-348.7700351914275,-349.48844435974911,-350.20833333333223,-350.92970516033341,-351.65256289518788,-352.37690959862255,-353.10274833766891,-353.83008218567602,-354.55891422232349,-355.28924753363469,-356.0210852119896,-356.75443035613802,-357.48928607121269,-358.22565546874239,-358.96354166666509,-359.70294778934129,-360.44387696756712,-361.18633233858765,-361.93031704611013,-362.67583424031739,-363.42288707788106,-364.17147872197506,-364.92161234228882,-365.67329111504097,-366.42651822299251,-367.1812968554604,-367.9376302083312,-368.69552148407433,-369.4549738917558,-370.21599064705185,-370.97857497226244,-371.74273009632486,-372.50845925482764,-373.27576569002395,-374.04465265084559,-374.81512339291652,-375.58718117856682,-376.36082927684646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"subtotal","total_operating_expenses",1,null,null,"Total Operating Expenses",0,-126502.12255796017,-140899.28394450503,-144315.38306439426,-147816.88466228067,-151405.92380011422,0,0,0,0,0,0,null,-710939.59802925435,4.4992262199153643E-2,null,null,null,-126502.12255796017,-151405.92380011422,"noi",null,null,"Total Operating Expenses",0,-10383.462807191159,-10386.883976783327,-10390.312193424706,-10393.747471631066,-10397.189825948069,-10400.639270951351,-10404.095821246559,-10407.559491469436,-10592.291814930615,-10595.81898536838,-10599.353421199741,-11550.767477815751,-11687.295212765954,-11690.851534694604,-11694.415182064151,-11697.986169963806,-11701.564513513853,-11705.150227865728,-11708.743328202081,-11712.343829736828,-11819.803011013097,-11823.418360711805,-11827.041157438951,-11830.671416534193,-11970.612344858151,-11974.257574835017,-11977.910313388804,-11981.570575985947,-11985.238378124746,-11988.91373533542,-11992.59666318018,-11996.287177253294,-12106.432838061472,-12110.138571502646,-12113.851938147971,-12117.572953720595,-12261.012405252652,-12264.74876597894,-12268.49282299657,-12272.244592158642,-12276.00408935091,-12279.771330491852,-12283.546331532731,-12287.329108457674,-12400.228410786054,-12404.026787563262,-12407.832988374716,-12411.647029336656,-12558.672467157014,-12562.50223690146,-12566.339895344532,-12570.185458735654,-12574.038943357731,-12577.900365527192,-12581.769741594097,-12585.647087942161,-12701.368872828753,-12705.26220902539,-12709.163564857134,-12713.072956843118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,"space",0,0,null,null,"","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[54,"total","noi",1,null,null,"Net Operating Income",0,661587.62482536328,854136.17916666681,873822.91697916668,894001.82323697896,914685.20215123659,0,0,0,0,0,0,null,4198233.7463594126,8.256328279740921E-2,null,null,null,661587.62482536328,914685.20215123659,"cash_flow_before_debt_service",null,null,"Net Operating Income",0,52952.028423772608,52951.269956929063,52950.509927768006,52949.748333071308,52948.985169614243,52948.2204341654,52947.45412348675,52946.68623433356,55785.680555555555,55785.680555555547,55785.680555555555,70635.680555555562,70635.680555555547,70635.680555555562,70635.680555555547,70635.680555555547,70635.680555555547,70635.680555555562,70635.680555555547,70635.680555555547,72262.68368055555,72262.68368055555,72262.683680555565,72262.68368055555,72262.68368055555,72262.683680555565,72262.68368055555,72262.68368055555,72262.683680555565,72262.68368055555,72262.683680555565,72262.683680555565,73930.361883680554,73930.361883680554,73930.361883680554,73930.36188368054,73930.361883680554,73930.361883680554,73930.36188368054,73930.36188368054,73930.361883680554,73930.361883680554,73930.36188368054,73930.361883680554,75639.732041883646,75639.732041883646,75639.732041883661,75639.732041883661,75639.732041883646,75639.732041883661,75639.732041883646,75639.732041883661,75639.732041883661,75639.732041883661,75639.732041883646,75639.732041883661,77391.83645404187,77391.83645404187,77391.83645404187,77391.836454041855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,"space",0,0,null,null,"","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[56,"title",0,0,null,null,"Capital Expenses","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"Capital Expenses","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[57,"tag","up_front_tenant_improvements",0,null,null,"Up Front Tenant Improvements",0,-40000,0,0,0,0,0,0,0,0,0,0,null,-40000,"",null,null,null,-40000,0,"all_tenant_improvements",null,null,"Up Front Tenant Improvements",0,0,0,0,0,0,0,0,-40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"tag","release_tenant_improvements",0,null,null,"Re-Lease Tenant Improvements",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"all_tenant_improvements",null,null,"Re-Lease Tenant Improvements",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"tag","up_front_leasing_commissions",0,null,null,"Up Front Leasing Commissions",0,-65676.871320556631,0,0,0,0,0,0,0,0,0,0,null,-65676.871320556631,"",null,null,null,-65676.871320556631,0,"all_leasing_commissions",null,null,"Up Front Leasing Commissions",0,0,0,0,0,0,0,0,-65676.871320556631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"tag","release_leasing_commissions",0,null,null,"Re-Lease Leasing Commissions",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"all_leasing_commissions",null,null,"Re-Lease Leasing Commissions",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,"subtotal","total_leasing_costs",0,null,null,"Total Leasing Costs",0,-105676.87132055663,0,0,0,0,0,0,0,0,0,0,null,-105676.87132055663,"",null,null,null,-105676.87132055663,0,"total_leasing_and_capital_costs",null,null,"Total Leasing Costs",0,0,0,0,0,0,0,0,-105676.87132055663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,"space",0,0,null,null,"","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[67,"tag","general_construction_expenses",0,null,null,"General Construction Expenses",0,-367500.00000000006,0,0,0,0,0,0,0,0,0,0,null,-367500.00000000006,"",null,null,null,-367500.00000000006,0,"total_leasing_and_capital_costs",null,null,"General Construction Expenses",0,-122500.00000000001,-122500.00000000001,-122500.00000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"tag","capital_reserves",0,null,null,"Capital Reserves",0,-25800,-26445,-27106.125,-27783.778124999993,-28478.372578125,0,0,0,0,0,0,null,-135613.27570312499,"",null,null,null,-25800,-28478.372578125,"total_leasing_and_capital_costs",null,null,"Capital Reserves",0,-2150,-2150,-2150,-2150,-2150,-2150,-2150,-2150,-2150,-2150,-2150,-2150,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"subtotal","total_leasing_and_capital_costs",0,null,null,"Total Leasing & Capital Costs",0,-498976.87132055667,-26445,-27106.125,-27783.778124999993,-28478.372578125,0,0,0,0,0,0,null,-608790.14702368167,"",null,null,null,-498976.87132055667,-28478.372578125,"cash_flow_before_debt_service",null,null,"Total Leasing & Capital Costs",0,-124650.00000000001,-124650.00000000001,-124650.00000000001,-2150,-2150,-2150,-2150,-107826.87132055663,-2150,-2150,-2150,-2150,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"space",0,0,null,null,"","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[71,"total","cash_flow_before_debt_service",0,null,null,"Cash Flow Before Debt Service",0,162610.75350480655,827691.17916666681,846716.79197916668,866218.04511197889,886206.82957311161,0,0,0,0,0,0,null,3589443.5993357305,"",null,null,null,162610.75350480655,886206.82957311161,"unlevered_net_cash_flow",null,null,"Cash Flow Before Debt Service",0,-71697.971576227414,-71698.730043070944,-71699.490072232016,50799.748333071308,50798.985169614243,50798.2204341654,50797.45412348675,-54880.185086223071,53635.680555555555,53635.680555555547,53635.680555555555,68485.680555555562,68431.930555555562,68431.930555555562,68431.930555555547,68431.930555555547,68431.930555555547,68431.930555555562,68431.930555555562,68431.930555555562,70058.93368055555,70058.93368055555,70058.933680555565,70058.93368055555,70003.83993055555,70003.839930555565,70003.83993055555,70003.83993055555,70003.839930555565,70003.83993055555,70003.839930555565,70003.839930555565,71671.518133680554,71671.518133680554,71671.51813368054,71671.51813368054,71615.047039930549,71615.047039930563,71615.047039930534,71615.047039930534,71615.047039930549,71615.047039930549,71615.047039930534,71615.047039930549,73324.417198133655,73324.417198133655,73324.417198133655,73324.417198133655,73266.534327039903,73266.534327039903,73266.534327039903,73266.534327039917,73266.534327039903,73266.534327039903,73266.534327039903,73266.534327039917,75018.638739198112,75018.638739198126,75018.638739198126,75018.638739198112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"space",0,0,null,null,"","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[73,"title",0,0,null,null,"Acquisition & Sale","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"Acquisition & Sale","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[74,"tag","purchase_price",0,null,null,"Purchase Price",-8188500,0,0,0,0,0,0,0,0,0,0,0,null,-8188500,"",null,null,null,0,0,"total_acquisition_and_sale",null,null,"Purchase Price",-8188500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"tag","closing_costs",0,null,null,"Closing Costs",-81885,0,0,0,0,0,0,0,0,0,0,0,null,-81885,"",null,null,null,0,0,"total_acquisition_and_sale",null,null,"Closing Costs",-81885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"tag","setup_fees",0,null,null,"Setup Fees",-10500,0,0,0,0,0,0,0,0,0,0,0,null,-10500,"",null,null,null,0,0,"total_acquisition_and_sale",null,null,"Setup Fees",-10500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"tag","diligence_expenses",0,null,null,"Diligence Expenses",-30000,0,0,0,0,0,0,0,0,0,0,0,null,-30000,"",null,null,null,0,0,"total_acquisition_and_sale",null,null,"Diligence Expenses",-30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"tag","sale_price",0,null,null,"Sale Price",0,0,0,0,0,14398241.008282322,0,0,0,0,0,0,null,14398241.008282322,"",null,null,null,0,14398241.008282322,"total_acquisition_and_sale",null,null,"Sale Price",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14398241.008282322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"tag","costs_of_sale",0,null,null,"Costs of Sale",0,0,0,0,0,-719912.05041411612,0,0,0,0,0,0,null,-719912.05041411612,"",null,null,null,0,-719912.05041411612,"total_acquisition_and_sale",null,null,"Costs of Sale",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-719912.05041411612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"subtotal","total_acquisition_and_sale",0,null,null,"Total Acquisition and Sale",-8310885,0,0,0,0,13678328.957868207,0,0,0,0,0,0,null,5367443.9578682072,"",null,null,null,0,13678328.957868207,"unlevered_net_cash_flow",null,null,"Total Acquisition and Sale",-8310885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13678328.957868207,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"space",0,0,null,null,"","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[82,"grand_total","unlevered_net_cash_flow",0,null,null,"Unlevered Net Cash Flow",-8310885,162610.75350480655,827691.17916666681,846716.79197916668,866218.04511197889,14564535.787441317,0,0,0,0,0,0,null,8956887.5572039373,"",null,null,null,162610.75350480655,14564535.787441317,"levered_net_cash_flow_before_partnership_costs",null,null,"Unlevered Net Cash Flow",-8310885,-71697.971576227414,-71698.730043070944,-71699.490072232016,50799.748333071308,50798.985169614243,50798.2204341654,50797.45412348675,-54880.185086223071,53635.680555555555,53635.680555555547,53635.680555555555,68485.680555555562,68431.930555555562,68431.930555555562,68431.930555555547,68431.930555555547,68431.930555555547,68431.930555555562,68431.930555555562,68431.930555555562,70058.93368055555,70058.93368055555,70058.933680555565,70058.93368055555,70003.83993055555,70003.839930555565,70003.83993055555,70003.83993055555,70003.839930555565,70003.83993055555,70003.839930555565,70003.839930555565,71671.518133680554,71671.518133680554,71671.51813368054,71671.51813368054,71615.047039930549,71615.047039930563,71615.047039930534,71615.047039930534,71615.047039930549,71615.047039930549,71615.047039930534,71615.047039930549,73324.417198133655,73324.417198133655,73324.417198133655,73324.417198133655,73266.534327039903,73266.534327039903,73266.534327039903,73266.534327039917,73266.534327039903,73266.534327039903,73266.534327039903,73266.534327039917,75018.638739198112,75018.638739198126,75018.638739198126,13753347.596607404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,"space",0,0,null,null,"","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[84,"title",0,0,null,null,"Debt Service","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"Debt Service","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[85,"tag","senior_acq_interest_payment",0,null,null,"Acquisition Loan Interest Payment",0,-327540,-325603.02998262405,-321154.42268587882,-316336.58317752345,-311118.86536609684,0,0,0,0,0,0,null,-1601752.9012121232,"",null,null,null,-327540,-311118.86536609684,"all_interest_payments",null,null,"Acquisition Loan Interest Payment",0,-27295,-27295,-27295,-27295,-27295,-27295,-27295,-27295,-27295,-27295,-27295,-27295,-27295,-27266.299429588806,-27237.40752204154,-27208.323001777284,-27179.044584711271,-27149.570978198153,-27119.900880974947,-27090.032983103582,-27059.965965913081,-27029.698501941308,-26999.229254876391,-26968.556879497701,-26937.680021616488,-26906.597318016076,-26875.307396391654,-26843.808875289735,-26812.100364047143,-26780.180462729593,-26748.047762069928,-26715.700843405866,-26683.138278617378,-26650.358630063634,-26617.360450519529,-26584.1422831118,-26550.70266125468,-26517.040108585188,-26483.153138897895,-26449.040256079355,-26414.699954042018,-26380.130716657772,-26345.331017690962,-26310.299320731039,-26275.034079124718,-26239.533735907691,-26203.796723735879,-26167.821464816258,-26131.606370837169,-26095.149842898227,-26058.450271439684,-26021.506036171424,-25984.315506001371,-25946.877038963521,-25909.188982145421,-25871.249671615191,-25833.057432348098,-25794.610578152555,-25755.907411595716,-25716.946223928491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,"tag","mezz_acq_interest_payment",0,null,null,"Mezzanine Loan Interest Payment",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"all_interest_payments",null,null,"Mezzanine Loan Interest Payment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"tag","refi_interest_payment",0,null,null,"Refinance Loan Interest Payment",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"all_interest_payments",null,null,"Refinance Loan Interest Payment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"tag","senior_acq_amortization",0,null,null,"Acquisition Loan Amortization",0,0,-53597.996757526031,-58046.604054271258,-62864.443562626635,-68082.161374053219,0,0,0,0,0,0,null,-242591.20574847714,"",null,null,null,0,-68082.161374053219,"all_amortization",null,null,"Acquisition Loan Amortization",0,0,0,0,0,0,0,0,0,0,0,0,0,-4305.0855616791741,-4333.7861320903685,-4362.6780396376344,-4391.7625599018902,-4421.0409769679027,-4450.514583481021,-4480.1846807042275,-4510.0525785755926,-4540.119595766093,-4570.3870597378664,-4600.8563068027834,-4631.5286821814734,-4662.4055400626858,-4693.4882436630978,-4724.7781652875201,-4756.2766863894394,-4787.9851976320315,-4819.9050989495809,-4852.0377996092466,-4884.384718273308,-4916.947283061796,-4949.7269316155398,-4982.7251111596452,-5015.9432785673744,-5049.3829004244944,-5083.045453093986,-5116.9324227812795,-5151.0453055998187,-5185.3856076371558,-5219.9548450214024,-5254.7545439882124,-5289.7862409481349,-5325.051482554456,-5360.551825771483,-5396.2888379432952,-5432.2640968629166,-5468.4791908420048,-5504.9357187809474,-5541.6352902394901,-5578.5795255077501,-5615.7700556778036,-5653.2085227156531,-5690.8965795337535,-5728.8358900639832,-5767.0281293310763,-5805.4749835266193,-5844.1781500834586,-5883.1393377506829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"tag","mezz_acq_amortization",0,null,null,"Mezzanine Loan Amortization",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"all_amortization",null,null,"Mezzanine Loan Amortization",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"tag","refi_amortization",0,null,null,"Refinance Loan Amortization",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"all_amortization",null,null,"Refinance Loan Amortization",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"subtotal","total_debt_service",0,null,null,"Total Debt Service",0,-327540,-379201.02674015006,-379201.02674015006,-379201.02674015006,-379201.02674015006,0,0,0,0,0,0,null,-1844344.1069606002,"",null,null,null,-327540,-379201.02674015006,"levered_net_cash_flow_before_partnership_costs",null,null,"Total Debt Service",0,-27295,-27295,-27295,-27295,-27295,-27295,-27295,-27295,-27295,-27295,-27295,-27295,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,-31600.085561679174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,"space",0,0,null,null,"","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[97,"title",0,0,null,null,"Loan Balance and Fees","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"Loan Balance and Fees","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[98,"tag","senior_acq_loan_funding",0,null,null,"Senior Acquisition Loan Funding",4094250,0,0,0,0,0,0,0,0,0,0,0,null,4094250,"",null,null,null,0,0,"all_loan_funding",null,null,"Senior Acquisition Loan Funding",4094250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,"tag","mezz_acq_loan_funding",0,null,null,"Mezz Acquisition Loan Funding",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"all_loan_funding",null,null,"Mezz Acquisition Loan Funding",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,"tag","refi_loan_funding",0,null,null,"Refi Loan Funding",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"all_loan_funding",null,null,"Refi Loan Funding",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,"space",0,0,null,null,"","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[103,"tag","senior_acq_loan_payoff",0,null,null,"Senior Acquisition Loan Payoff",0,0,0,0,0,-3851658.794251523,0,0,0,0,0,0,null,-3851658.794251523,"",null,null,null,0,-3851658.794251523,"all_loan_payoff",null,null,"Senior Acquisition Loan Payoff",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3851658.794251523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[104,"tag","mezz_acq_loan_payoff",0,null,null,"Mezz Acquisition Loan Payoff",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"all_loan_payoff",null,null,"Mezz Acquisition Loan Payoff",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,"tag","refi_loan_payoff",0,null,null,"Refi Loan Payoff",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"all_loan_payoff",null,null,"Refi Loan Payoff",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,"space",0,0,null,null,"","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[108,"tag","senior_acq_loan_fees",0,null,null,"Senior Acquisition Loan Fees",-40942.5,0,0,0,0,0,0,0,0,0,0,0,null,-40942.5,"",null,null,null,0,0,"all_loan_fees",null,null,"Senior Acquisition Loan Fees",-40942.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,"tag","mezz_acq_loan_fees",0,null,null,"Mezz Acquisition Loan Fees",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"all_loan_fees",null,null,"Mezz Acquisition Loan Fees",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,"tag","refi_loan_fees",0,null,null,"Refi Loan Fees",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"all_loan_fees",null,null,"Refi Loan Fees",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113,"subtotal","total_loan_balance_and_fees",0,null,null,"Total Loan Balance and Fees",4053307.5,0,0,0,0,-3851658.794251523,0,0,0,0,0,0,null,201648.70574847702,"",null,null,null,0,-3851658.794251523,"levered_net_cash_flow_before_partnership_costs",null,null,"Total Loan Balance and Fees",4053307.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3851658.794251523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,"space",0,0,null,null,"","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[115,"title",0,0,null,null,"Working Capital","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"Working Capital","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[116,"tag","working_capital_contributed",0,null,null,"Working Capital Contributed",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"total_working_capital",null,null,"Working Capital Contributed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[117,"tag","working_capital_distributed",0,null,null,"Working Capital Distributed",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"total_working_capital",null,null,"Working Capital Distributed",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,"subtotal","total_working_capital",0,null,null,"Total Working Capital",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"levered_net_cash_flow_before_partnership_costs",null,null,"Total Working Capital",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,"space",0,0,null,null,"","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[120,"grand_total","levered_net_cash_flow_before_partnership_costs",0,null,null,"Levered Net Cash Flow Before Partnership Expenses",-4257577.5,-164929.24649519345,448490.1524265167,467515.76523901656,487017.01837182877,10333675.966449644,0,0,0,0,0,0,null,7314192.1559918132,"",null,null,null,-164929.24649519345,10333675.966449644,"levered_net_cash_flow",null,null,"Levered Net Cash Flow Before Partnership Expenses",-4257577.5,-98992.971576227414,-98993.730043070944,-98994.490072232016,23504.748333071308,23503.985169614243,23503.2204341654,23502.45412348675,-82175.185086223064,26340.680555555555,26340.680555555547,26340.680555555555,41190.680555555555,36831.844993876381,36831.844993876381,36831.844993876373,36831.844993876373,36831.844993876381,36831.844993876381,36831.844993876381,36831.844993876381,38458.848118876384,38458.848118876384,38458.848118876391,38458.848118876376,38403.754368876384,38403.754368876384,38403.754368876384,38403.754368876384,38403.754368876384,38403.754368876384,38403.754368876391,38403.754368876384,40071.432572001373,40071.432572001388,40071.432572001373,40071.432572001373,40014.961478251375,40014.961478251382,40014.961478251367,40014.961478251367,40014.961478251382,40014.961478251382,40014.961478251367,40014.961478251382,41724.331636454473,41724.331636454473,41724.331636454488,41724.331636454481,41666.448765360728,41666.448765360736,41666.448765360728,41666.448765360743,41666.448765360736,41666.448765360736,41666.448765360728,41666.448765360736,43418.553177518937,43418.553177518952,43418.553177518945,9870088.7167942021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,"space",0,0,null,null,"","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[122,"title",0,0,null,null,"Partnership Expenses","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"Partnership Expenses","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[123,"tag","admin_allocation",0,null,null,"Admin Allocation",0,-300,-300,-300,-300,-300,0,0,0,0,0,0,null,-1500,"",null,null,null,-300,-300,"total_partnership_expenses",null,null,"Admin Allocation",0,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[124,"tag","acquisition_fee",0,null,null,"Acquisition Fee (on Purchase Price)",-163770,0,0,0,0,0,0,0,0,0,0,0,null,-163770,"",null,null,null,0,0,"total_partnership_expenses",null,null,"Acquisition Fee (on Purchase Price)",-163770,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,"tag","asset_management_on_noi_ucf_or_lcf",0,null,null,"Asset Management Fee (on NOI)",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"total_partnership_expenses",null,null,"Asset Management Fee (on NOI)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[126,"tag","asset_management_fee_on_equity",0,null,null,"Asset Management Fee (on Peak Equity)",0,-68318.380375372959,-68318.380375372959,-68318.380375372959,-68318.380375372959,-68318.380375372959,0,0,0,0,0,0,null,-341591.90187686478,"",null,null,null,-68318.380375372959,-68318.380375372959,"total_partnership_expenses",null,null,"Asset Management Fee (on Peak Equity)",0,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,-5693.1983646144135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,"tag","refinance_allocation",0,null,null,"Refinance Allocation",0,0,0,0,0,0,0,0,0,0,0,0,null,0,"",null,null,null,0,0,"total_partnership_expenses",null,null,"Refinance Allocation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[128,"tag","disposition_allocation",0,null,null,"Disposition Allocation",0,0,0,0,0,-71991.205041411609,0,0,0,0,0,0,null,-71991.205041411609,"",null,null,null,0,-71991.205041411609,"total_partnership_expenses",null,null,"Disposition Allocation",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-71991.205041411609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[129,"subtotal","total_partnership_expenses",0,null,null,"Total Partnership Expenses",-163770,-68618.380375372959,-68618.380375372959,-68618.380375372959,-68618.380375372959,-140609.58541678457,0,0,0,0,0,0,null,-578853.10691827629,"",null,null,null,-68618.380375372959,-140609.58541678457,"levered_net_cash_flow",null,null,"Total Partnership Expenses",-163770,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-5718.1983646144135,-77709.403406026016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[130,"space",0,0,null,null,"","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[131,"grand_total","levered_net_cash_flow",0,null,null,"Levered Net Cash Flow",-4421347.5,-233547.62687056628,379871.77205114381,398897.38486364356,418398.63799645577,10193066.38103286,0,0,0,0,0,0,null,6735339.0490735378,"",null,null,null,-233547.62687056628,10193066.38103286,0,null,null,"Levered Net Cash Flow",-4421347.5,-104711.16994084184,-104711.92840768537,-104712.68843684644,17786.549968456893,17785.786804999829,17785.022069550985,17784.255758872336,-87893.383450837486,20622.48219094114,20622.482190941133,20622.48219094114,35472.48219094114,31113.646629261966,31113.646629261966,31113.646629261959,31113.646629261959,31113.646629261966,31113.646629261966,31113.646629261966,31113.646629261966,32740.649754261969,32740.649754261969,32740.649754261976,32740.649754261962,32685.556004261969,32685.556004261969,32685.556004261969,32685.556004261969,32685.556004261969,32685.556004261969,32685.556004261976,32685.556004261969,34353.234207386959,34353.234207386973,34353.234207386959,34353.234207386959,34296.76311363696,34296.763113636967,34296.763113636953,34296.763113636953,34296.763113636967,34296.763113636967,34296.763113636953,34296.763113636967,36006.133271840059,36006.133271840059,36006.133271840074,36006.133271840066,35948.250400746314,35948.250400746321,35948.250400746314,35948.250400746329,35948.250400746321,35948.250400746321,35948.250400746314,35948.250400746321,37700.354812904523,37700.354812904538,37700.35481290453,9792379.3133881763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,"space",0,0,null,null,"","","","","","","","","","","","","",null,"","",null,null,null,"","",0,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,"end",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"end"]
[null,null,null,null,null,null,"The length of the output will stretch up to this end bar depending on the cash flow detail selection above in the top control section."]
[]
[null,null,null,null,null,null,"Checks"]
[]
[null,null,null,null,null,null,"check","result"]
[null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"max annual = max monthly date",{"$f":"MAX(G58:T58)-MAX(AE58:FI58)","v":0}]
[null,null,null,null,null,null,"max monthly date = detail tab?",{"$f":"MAX(AE58:FI58)-MAX(cf_detail!F3:EJ3)","v":0}]
[null,null,null,null,null,null,"monthly total row misses nothing?",{"$f":"SUM(G59:T153)-SUM(_xlfn.ANCHORARRAY(U60))","v":0}]
[null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"local check",{"$f":"COUNTIFS(H159:H163,\"<>0\")","v":0}]
[]
[null,null,null,null,null,null,"Soft visual check - likely only works on \"high\" granularity given subtotals missing in others"]
[]
[null,null,null,null,null,null,"To Feed","Per Tag","Per Sum","Same?"]
[null,null,null,null,null,null,{"$f":"_xlfn._xlws.FILTER(_xlfn.UNIQUE(_xlfn._xlws.FILTER(_xlfn.ANCHORARRAY(AB60),_xlfn.ANCHORARRAY(AB60)<>0)),COUNTIFS($C$56:$C$153,_xlfn.UNIQUE(_xlfn._xlws.FILTER(_xlfn.ANCHORARRAY(AB60),_xlfn.ANCHORARRAY(AB60)<>0)))<>0)","v":"effective_gross_revenue"},{"$f":"SUMIFS(_xlfn.ANCHORARRAY($U$60),_xlfn.ANCHORARRAY($C$60),_xlfn.ANCHORARRAY($G$169))","v":4909173.3443886666},{"$f":"SUMIFS(_xlfn.ANCHORARRAY($U$60),_xlfn.ANCHORARRAY($AB$60),_xlfn.ANCHORARRAY($G$169))","v":4909173.3443886675},{"$f":"_xlfn.ANCHORARRAY(H169)-_xlfn.ANCHORARRAY(I169)","v":0}]
[null,null,null,null,null,null,"total_other_income",1031383.3895212843,333333.33333333337,698050.05618795089]
[null,null,null,null,null,null,"noi",4198233.7463594126,4198233.7463594126,0]
[null,null,null,null,null,null,"total_operating_expenses",-710939.59802925435,-710939.59802925447,0]
[null,null,null,null,null,null,"cash_flow_before_debt_service",3589443.5993357305,3589443.599335731,0]
[null,null,null,null,null,null,"total_leasing_and_capital_costs",-608790.14702368167,-608790.14702368167,0]
[null,null,null,null,null,null,"unlevered_net_cash_flow",8956887.5572039373,8956887.5572039373,0]
[null,null,null,null,null,null,"total_acquisition_and_sale",5367443.9578682072,5367443.9578682063,0]
[null,null,null,null,null,null,"levered_net_cash_flow_before_partnership_costs",7314192.1559918132,7314192.1559918141,0]
[null,null,null,null,null,null,"total_working_capital",0,0,0]
[null,null,null,null,null,null,"levered_net_cash_flow",6735339.0490735378,6735339.0490735369,0]
[null,null,null,null,null,null,"total_partnership_expenses",-578853.10691827629,-578853.1069182764,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Backup"]
[null,null,null,null,null,null,"CAGR time",{"$f":"YEARFRAC(global!$C$23,global!$C$25)","v":5.083333333333333}]

{"sheet":"Sensitivities","index":11,"n_rows":44,"n_cols":25,"rows_kept":44,"cut":false,"hidden":false,"merged":[[11,2,15,2],[21,2,25,2],[11,18,15,18],[11,10,15,10],[21,10,25,10],[21,18,25,18]]}
[{"$f":"Checks!$A$1","v":0},null,"Sensitivities"]
[{"$f":"$D$44","v":0},null,{"$f":"global!$C$15","v":"New Industrial Template"}]
[]
[null,null,"Output"]
[]
[null,null,{"$f":"sensi_backup!K31","v":"Sensitize Deal IRR / Investor IRR / Investor EM"}]
[]
[null,null,{"$f":"sensi_backup!K44","v":"Purchase Price vs Exit Cap Rate Shown (Refi Sensitized with Similar Steps)"},null,null,null,null,null,null,null,{"$f":"sensi_backup!K77","v":"LC% (Blended New/Renewal Market) vs TI PSF (Blended New/Renewal Market)"},null,null,null,null,null,null,null,{"$f":"sensi_backup!K66","v":"Market Rent PSF (Blended New/Renewal Market) vs Market Rent Growth (Blended New/Renewal Market)"}]
[]
[null,null,null,null,{"$f":"sensi_backup!N46","v":"Purchase Price"},null,null,null,null,null,null,null,{"$f":"sensi_backup!N79","v":"LC% (Blended New/Renewal Market)"},null,null,null,null,null,null,null,{"$f":"sensi_backup!N68","v":"Market Rent PSF (Blended New/Renewal Market)"}]
[null,null,null,null,{"$f":"sensi_backup!N47","v":7988500},{"$f":"sensi_backup!O47","v":8088500},{"$f":"sensi_backup!P47","v":8188500},{"$f":"sensi_backup!Q47","v":8288500},{"$f":"sensi_backup!R47","v":8388500},null,null,null,{"$f":"sensi_backup!N80","v":4.5000000000000005E-2},{"$f":"sensi_backup!O80","v":4.7500000000000001E-2},{"$f":"sensi_backup!P80","v":0.05},{"$f":"sensi_backup!Q80","v":5.2500000000000005E-2},{"$f":"sensi_backup!R80","v":5.5E-2},null,null,null,{"$f":"sensi_backup!N69","v":10.05813953488372},{"$f":"sensi_backup!O69","v":9.5581395348837201},{"$f":"sensi_backup!P69","v":9.0581395348837201},{"$f":"sensi_backup!Q69","v":8.5581395348837201},{"$f":"sensi_backup!R69","v":8.0581395348837201}]
[null,null,{"$f":"sensi_backup!K49","v":"Exit Cap Rate Shown (Refi Sensitized with Similar Steps)"},{"$f":"sensi_backup!L49","v":6.0000000000000005E-2},{"$f":"sensi_backup!N49","v":0},{"$f":"sensi_backup!O49","v":0},{"$f":"sensi_backup!P49","v":0},{"$f":"sensi_backup!Q49","v":0},{"$f":"sensi_backup!R49","v":0},null,{"$f":"sensi_backup!K82","v":"TI PSF (Blended New/Renewal Market)"},{"$f":"sensi_backup!L82","v":1.5},{"$f":"sensi_backup!N82","v":0},{"$f":"sensi_backup!O82","v":0},{"$f":"sensi_backup!P82","v":0},{"$f":"sensi_backup!Q82","v":0},{"$f":"sensi_backup!R82","v":0},null,{"$f":"sensi_backup!K71","v":"Market Rent Growth (Blended New/Renewal Market)"},{"$f":"sensi_backup!L71","v":3.1187419768934532E-2},{"$f":"sensi_backup!N71","v":0},{"$f":"sensi_backup!O71","v":0},{"$f":"sensi_backup!P71","v":0},{"$f":"sensi_backup!Q71","v":0},{"$f":"sensi_backup!R71","v":0}]
[null,null,null,{"$f":"sensi_backup!L50","v":6.25E-2},{"$f":"sensi_backup!N50","v":0},{"$f":"sensi_backup!O50","v":0},{"$f":"sensi_backup!P50","v":0},{"$f":"sensi_backup!Q50","v":0},{"$f":"sensi_backup!R50","v":0},null,null,{"$f":"sensi_backup!L83","v":1.75},{"$f":"sensi_backup!N83","v":0},{"$f":"sensi_backup!O83","v":0},{"$f":"sensi_backup!P83","v":0},{"$f":"sensi_backup!Q83","v":0},{"$f":"sensi_backup!R83","v":0},null,null,{"$f":"sensi_backup!L72","v":2.8687419768934529E-2},{"$f":"sensi_backup!N72","v":0},{"$f":"sensi_backup!O72","v":0},{"$f":"sensi_backup!P72","v":0},{"$f":"sensi_backup!Q72","v":0},{"$f":"sensi_backup!R72","v":0}]
[null,null,null,{"$f":"sensi_backup!L51","v":6.5000000000000002E-2},{"$f":"sensi_backup!N51","v":0},{"$f":"sensi_backup!O51","v":0},{"$f":"sensi_backup!P51","v":0},{"$f":"sensi_backup!Q51","v":0},{"$f":"sensi_backup!R51","v":0},null,null,{"$f":"sensi_backup!L84","v":2},{"$f":"sensi_backup!N84","v":0},{"$f":"sensi_backup!O84","v":0},{"$f":"sensi_backup!P84","v":0},{"$f":"sensi_backup!Q84","v":0},{"$f":"sensi_backup!R84","v":0},null,null,{"$f":"sensi_backup!L73","v":2.6187419768934531E-2},{"$f":"sensi_backup!N73","v":0},{"$f":"sensi_backup!O73","v":0},{"$f":"sensi_backup!P73","v":0},{"$f":"sensi_backup!Q73","v":0},{"$f":"sensi_backup!R73","v":0}]
[null,null,null,{"$f":"sensi_backup!L52","v":6.7500000000000004E-2},{"$f":"sensi_backup!N52","v":0},{"$f":"sensi_backup!O52","v":0},{"$f":"sensi_backup!P52","v":0},{"$f":"sensi_backup!Q52","v":0},{"$f":"sensi_backup!R52","v":0},null,null,{"$f":"sensi_backup!L85","v":2.25},{"$f":"sensi_backup!N85","v":0},{"$f":"sensi_backup!O85","v":0},{"$f":"sensi_backup!P85","v":0},{"$f":"sensi_backup!Q85","v":0},{"$f":"sensi_backup!R85","v":0},null,null,{"$f":"sensi_backup!L74","v":2.3687419768934532E-2},{"$f":"sensi_backup!N74","v":0},{"$f":"sensi_backup!O74","v":0},{"$f":"sensi_backup!P74","v":0},{"$f":"sensi_backup!Q74","v":0},{"$f":"sensi_backup!R74","v":0}]
[null,null,null,{"$f":"sensi_backup!L53","v":7.0000000000000007E-2},{"$f":"sensi_backup!N53","v":0},{"$f":"sensi_backup!O53","v":0},{"$f":"sensi_backup!P53","v":0},{"$f":"sensi_backup!Q53","v":0},{"$f":"sensi_backup!R53","v":0},null,null,{"$f":"sensi_backup!L86","v":2.5},{"$f":"sensi_backup!N86","v":0},{"$f":"sensi_backup!O86","v":0},{"$f":"sensi_backup!P86","v":0},{"$f":"sensi_backup!Q86","v":0},{"$f":"sensi_backup!R86","v":0},null,null,{"$f":"sensi_backup!L75","v":2.118741976893453E-2},{"$f":"sensi_backup!N75","v":0},{"$f":"sensi_backup!O75","v":0},{"$f":"sensi_backup!P75","v":0},{"$f":"sensi_backup!Q75","v":0},{"$f":"sensi_backup!R75","v":0}]
[]
[null,null,{"$f":"sensi_backup!K55","v":"Senior + Mezz LTV vs Senior + Mezz Wtd Avg Interest Rate / Spread"},null,null,null,null,null,null,null,{"$f":"sensi_backup!K88","v":"Downtime Months (Blended New/Renewal Market) vs New Lease Term (Blended New/Renewal Market)"},null,null,null,null,null,null,null,{"$f":"sensi_backup!K99","v":"Y1 OpEx ex. Mgmt Fee vs Y1 Capital Reserves"}]
[]
[null,null,null,null,{"$f":"sensi_backup!N57","v":"Senior + Mezz LTV"},null,null,null,null,null,null,null,{"$f":"sensi_backup!N90","v":"Downtime Months (Blended New/Renewal Market)"},null,null,null,null,null,null,null,{"$f":"sensi_backup!N101","v":"Y1 OpEx ex. Mgmt Fee"}]
[null,null,null,null,{"$f":"sensi_backup!N58","v":0.6},{"$f":"sensi_backup!O58","v":0.55000000000000004},{"$f":"sensi_backup!P58","v":0.5},{"$f":"sensi_backup!Q58","v":0.45},{"$f":"sensi_backup!R58","v":0.4},null,null,null,{"$f":"sensi_backup!N91","v":5.9313222079589218},{"$f":"sensi_backup!O91","v":6.9313222079589218},{"$f":"sensi_backup!P91","v":7.9313222079589218},{"$f":"sensi_backup!Q91","v":8.931322207958921},{"$f":"sensi_backup!R91","v":9.931322207958921},null,null,null,{"$f":"sensi_backup!N102","v":67334.227057716635},{"$f":"sensi_backup!O102","v":73275.482386338699},{"$f":"sensi_backup!P102","v":79216.737714960749},{"$f":"sensi_backup!Q102","v":85157.993043582799},{"$f":"sensi_backup!R102","v":91099.248372204849}]
[null,null,{"$f":"sensi_backup!K60","v":"Senior + Mezz Wtd Avg Interest Rate / Spread"},{"$f":"sensi_backup!L60","v":7.4999999999999997E-2},{"$f":"sensi_backup!N60","v":0},{"$f":"sensi_backup!O60","v":0},{"$f":"sensi_backup!P60","v":0},{"$f":"sensi_backup!Q60","v":0},{"$f":"sensi_backup!R60","v":0},null,{"$f":"sensi_backup!K93","v":"New Lease Term (Blended New/Renewal Market)"},{"$f":"sensi_backup!L93","v":84},{"$f":"sensi_backup!N93","v":0},{"$f":"sensi_backup!O93","v":0},{"$f":"sensi_backup!P93","v":0},{"$f":"sensi_backup!Q93","v":0},{"$f":"sensi_backup!R93","v":0},null,{"$f":"sensi_backup!K104","v":"Y1 Capital Reserves"},{"$f":"sensi_backup!L104","v":21930},{"$f":"sensi_backup!N104","v":0},{"$f":"sensi_backup!O104","v":0},{"$f":"sensi_backup!P104","v":0},{"$f":"sensi_backup!Q104","v":0},{"$f":"sensi_backup!R104","v":0}]
[null,null,null,{"$f":"sensi_backup!L61","v":7.7499999999999999E-2},{"$f":"sensi_backup!N61","v":0},{"$f":"sensi_backup!O61","v":0},{"$f":"sensi_backup!P61","v":0},{"$f":"sensi_backup!Q61","v":0},{"$f":"sensi_backup!R61","v":0},null,null,{"$f":"sensi_backup!L94","v":72},{"$f":"sensi_backup!N94","v":0},{"$f":"sensi_backup!O94","v":0},{"$f":"sensi_backup!P94","v":0},{"$f":"sensi_backup!Q94","v":0},{"$f":"sensi_backup!R94","v":0},null,null,{"$f":"sensi_backup!L105","v":23865},{"$f":"sensi_backup!N105","v":0},{"$f":"sensi_backup!O105","v":0},{"$f":"sensi_backup!P105","v":0},{"$f":"sensi_backup!Q105","v":0},{"$f":"sensi_backup!R105","v":0}]
[null,null,null,{"$f":"sensi_backup!L62","v":0.08},{"$f":"sensi_backup!N62","v":0},{"$f":"sensi_backup!O62","v":0},{"$f":"sensi_backup!P62","v":0},{"$f":"sensi_backup!Q62","v":0},{"$f":"sensi_backup!R62","v":0},null,null,{"$f":"sensi_backup!L95","v":60},{"$f":"sensi_backup!N95","v":0},{"$f":"sensi_backup!O95","v":0},{"$f":"sensi_backup!P95","v":0},{"$f":"sensi_backup!Q95","v":0},{"$f":"sensi_backup!R95","v":0},null,null,{"$f":"sensi_backup!L106","v":25800},{"$f":"sensi_backup!N106","v":0},{"$f":"sensi_backup!O106","v":0},{"$f":"sensi_backup!P106","v":0},{"$f":"sensi_backup!Q106","v":0},{"$f":"sensi_backup!R106","v":0}]
[null,null,null,{"$f":"sensi_backup!L63","v":8.2500000000000004E-2},{"$f":"sensi_backup!N63","v":0},{"$f":"sensi_backup!O63","v":0},{"$f":"sensi_backup!P63","v":0},{"$f":"sensi_backup!Q63","v":0},{"$f":"sensi_backup!R63","v":0},null,null,{"$f":"sensi_backup!L96","v":48},{"$f":"sensi_backup!N96","v":0},{"$f":"sensi_backup!O96","v":0},{"$f":"sensi_backup!P96","v":0},{"$f":"sensi_backup!Q96","v":0},{"$f":"sensi_backup!R96","v":0},null,null,{"$f":"sensi_backup!L107","v":27735},{"$f":"sensi_backup!N107","v":0},{"$f":"sensi_backup!O107","v":0},{"$f":"sensi_backup!P107","v":0},{"$f":"sensi_backup!Q107","v":0},{"$f":"sensi_backup!R107","v":0}]
[null,null,null,{"$f":"sensi_backup!L64","v":8.5000000000000006E-2},{"$f":"sensi_backup!N64","v":0},{"$f":"sensi_backup!O64","v":0},{"$f":"sensi_backup!P64","v":0},{"$f":"sensi_backup!Q64","v":0},{"$f":"sensi_backup!R64","v":0},null,null,{"$f":"sensi_backup!L97","v":60},{"$f":"sensi_backup!N97","v":0},{"$f":"sensi_backup!O97","v":0},{"$f":"sensi_backup!P97","v":0},{"$f":"sensi_backup!Q97","v":0},{"$f":"sensi_backup!R97","v":0},null,null,{"$f":"sensi_backup!L108","v":29669.999999999996},{"$f":"sensi_backup!N108","v":0},{"$f":"sensi_backup!O108","v":0},{"$f":"sensi_backup!P108","v":0},{"$f":"sensi_backup!Q108","v":0},{"$f":"sensi_backup!R108","v":0}]
[]
[]
[null,null,{"$f":"sensi_backup!K33","v":"Hold Period"}]
[]
[null,null,{"$f":"sensi_backup!L35","v":"Exit Date"},{"$f":"sensi_backup!M35","v":"Years"},{"$f":"sensi_backup!N35","v":"Months"},{"$f":"sensi_backup!P35","v":"Returns"}]
[null,null,{"$f":"sensi_backup!L37","v":"2027-01-31"},{"$f":"sensi_backup!M37","v":3},{"$f":"sensi_backup!N37","v":36},{"$f":"sensi_backup!P37","v":0}]
[null,null,{"$f":"sensi_backup!L38","v":"2028-01-31"},{"$f":"sensi_backup!M38","v":4},{"$f":"sensi_backup!N38","v":48},{"$f":"sensi_backup!P38","v":0}]
[null,null,{"$f":"sensi_backup!L39","v":"2029-01-31"},{"$f":"sensi_backup!M39","v":5},{"$f":"sensi_backup!N39","v":60},{"$f":"sensi_backup!P39","v":0}]
[null,null,{"$f":"sensi_backup!L40","v":"2030-01-31"},{"$f":"sensi_backup!M40","v":6},{"$f":"sensi_backup!N40","v":72},{"$f":"sensi_backup!P40","v":0}]
[null,null,{"$f":"sensi_backup!L41","v":"2031-01-31"},{"$f":"sensi_backup!M41","v":7},{"$f":"sensi_backup!N41","v":84},{"$f":"sensi_backup!P41","v":0}]
[]
[null,null,"Checks"]
[]
[null,null,"check","result"]
[null,null,0,0]
[null,null,"none yet",0]
[null,null,0,0]
[null,null,"local check",{"$f":"COUNTIFS(D41:D43,\"<>0\")","v":0}]

{"sheet":"Checks","index":12,"n_rows":26,"n_cols":4,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[{"$f":"$D$26","v":0},null,{"$f":"global!$B$2","v":"New Industrial Template"}]
[null,null,"CHECKS"]
[null,null,"This tab aggregates the checks on every individual tab"]
[null,null,"Getting an error and not sure what to do? Try resetting the circuit breaker"]
[null,null,"Go to 'global' and flip the Circuit Breaker to 1. Do a full refresh, flip back to 0, full refresh. Fixed?"]
[]
[null,null,"check","result"]
[null,null,0,0]
[null,null,{"$f":"global!$B$1","v":"Global Control Panel"},{"$f":"global!$A$2","v":0}]
[null,null,{"$f":"leases!$D$1","v":"Leases"},{"$f":"leases!$A$2","v":0}]
[null,null,{"$f":"lease_opex_detail!$F$1","v":"Monthly Lease And Opex Cash Flow And Metrics Detail (not printed)"},{"$f":"lease_opex_detail!$A$2","v":0}]
[null,null,{"$f":"expenses!$C$1","v":"Expenses"},{"$f":"expenses!$A$2","v":0}]
[null,null,{"$f":"tags!$C$1","v":"Cash Flow Tags Glossary"},{"$f":"tags!A2","v":0}]
[null,null,{"$f":"metrics!$B$1","v":"Metrics Glossary"},{"$f":"metrics!$A$2","v":0}]
[null,null,{"$f":"Summary!$D$1","v":"Transaction Summary"},{"$f":"Summary!$A$2","v":0}]
[null,null,{"$f":"sensi_backup!$C$1","v":"Sensitivity Backup"},{"$f":"sensi_backup!$A$2","v":0}]
[null,null,{"$f":"Sensitivities!$C$1","v":"Sensitivities"},{"$f":"Sensitivities!$A$2","v":0}]
[null,null,{"$f":"other!$C$1","v":"Other Income"},{"$f":"other!$A$2","v":0}]
[null,null,{"$f":"construction!$C$1","v":"Construction Budget"},{"$f":"construction!$A$2","v":0}]
[null,null,{"$f":"waterfall!$C$1","v":"Waterfall"},{"$f":"waterfall!$A$2","v":0}]
[null,null,{"$f":"'Cash Flow'!$G$1","v":"Cash Flow Output - Monthly On Right Side"},{"$f":"'Cash Flow'!$A$2","v":0}]
[null,null,{"$f":"cf_detail!$F$1","v":"Cash Flow Detail"},{"$f":"cf_detail!$A$2","v":0}]
[null,null,{"$f":"sequencers!$D$1","v":"Sequencers"},{"$f":"sequencers!$A$2","v":0}]
[null,null,{"$f":"'Change Log'!$C$1","v":"Change Log"},{"$f":"'Change Log'!$A$2","v":0}]
[null,null,0,0]
[null,null,"global check",{"$f":"COUNTIFS(D8:D25,\"<>0\",D8:D25,\"<>\")","v":0}]

{"sheet":"Change Log","index":13,"n_rows":32,"n_cols":26,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Checks!$A$1","v":0},null,"Change Log"]
[{"$f":"$D$27","v":0},null,{"$f":"Checks!$C$1","v":"New Industrial Template"}]
[null,null,"Getting an error? Copy-paste values from the live row, and explain the change with a comment to clear the change log error."]
[]
[null,null,"General",null,null,null,"Entry Value",null,null,"Sale Value",null,null,null,"Unlevered Proj. Returns",null,null,"Levered Proj. Returns",null,null,"Investor Returns",null,null,"GP Returns"]
["#",null,"Comment","Filename","Time","checks","Entry NOI","Entry Cap","Purchase","Adj. Exit NOI","Exit Cap","Exit Val ex. Credits","Exit Val incl. Credits","IRR","MoC","Profit","IRR","MoC","Profit","IRR","MoC","Profit","IRR","MoC","Profit","<"]
[{"$f":"IF(C7:C17<>\"\",ROW(C7:C17)-ROW(C7),\"\")","v":""}]
[1,null,"first commit","redacted","2023-06-30T20:57:38.080",0,103301.83610491174,7.051319870642439E-2,1465000,142495.09490040562,7.0000000000000007E-2,2035644.2128629372,2035644.2128629372,0.10191622376441958,1.5260864301707873,868126.49764809175,0.13368660807609561,1.757149091753778,559972.52017244103,0.12068523764610289,1.6806848465995836,453078.96665319236,0.21109203696250919,2.4453272981415304,106893.55351924976]
[2,null,"made mgmt fee reimbursement non-circular, moved partnership costs out of unlevered, into LCF after partnership costs","redacted","2023-07-26T23:08:34.190",2,103865.93948004684,7.0898252204810136E-2,1465000,143176.37917400338,7.0000000000000007E-2,2045376.8453429053,2045376.8453429053,0.11552532315254213,1.6023194381497394,973138.43544351123,0.13610340952873234,1.7741011010199776,571931.46124114632,0.12260392308235168,1.6937813958627685,461329.74917022802,0.21635348200798035,2.496978447434866,110601.71207091847]
[3,null,"turned on lease repeaters and exit adjustments","redacted","2023-07-27T11:53:08.750",2,125762.18948004684,8.5844497938598524E-2,1465000,160325.34389124517,7.0000000000000007E-2,2290362.0555892163,2228690.5653385036,0.13159849047660827,1.7101075412303022,1147286.4694393289,0.16636539101600648,2.0085674264136126,745162.9266369862,0.14691016077995306,1.8761440933911515,582591.77494731592,0.27880529761314388,3.2003774236157718,162571.15168967043]
[4,null,"changed start date of waterfall from 6/1 to 6/30","redacted","2023-07-27T12:05:38.360",2,125762.18948004684,8.5844497938598524E-2,1465000,160325.34389124517,7.0000000000000007E-2,2290362.0555892163,2228690.5653385036,0.13159849047660827,1.7101075412303022,1147286.4694393289,0.16636539101600648,2.0085674264136126,745162.9266369862,0.14943276047706605,1.8741835573644261,581288.11705328478,0.28569640517234807,3.2180222478563008,163874.80958370157]
[5,null,"updated working capital pre-funding amount","redacted","2023-07-27T14:17:09.690",2,125762.18948004684,8.5844497938598524E-2,1465000,160325.34389124517,7.0000000000000007E-2,2290362.0555892163,2228690.5653385036,0.13159849047660827,1.7101075412303022,1147286.4694393289,0.16552330851554875,2.0073030408131727,744301.10016294883,0.14874181151390081,1.8736552885600803,580993.3153007793,0.28392259478569037,3.2101328110910123,163307.78486216973]
[6,null,"efficiency improvements, no changes to values","redacted","2023-08-19T10:35:18.580",0,125762.18948004684,8.5844497938598524E-2,1465000,160325.34389124517,7.0000000000000007E-2,2290362.0555892163,2228690.5653385036,0.13159849047660827,1.7101075412303022,1147286.4694393289,0.16552330851554875,2.0073030408131727,744301.10016294883,0.14874181151390081,1.8736552885600803,580993.3153007793,0.28392259478569037,3.2101328110910123,163307.78486216973]
[7,null,"changes live with Ed, sending him this version","redacted","2023-08-24T10:04:07.390",0,706587.62482536305,8.629023933875106E-2,8188500,935885.66553835094,6.5000000000000002E-2,14398241.008282322,14398241.008282322,0.17292223572731022,2.0438214957584351,8956887.557203941,0.20768180489540103,2.3963949966079872,6735339.0490735359,0.1841038286685944,2.1766089657468939,5107705.4118368933,0.3624561250209809,4.3744692743578248,1627633.637236645]
[8,null,"changed model start to EOMonth on closing date in case user inputs not an end of month","redacted","2023-08-31T11:30:04.540",0,706587.62482536305,8.629023933875106E-2,8188500,935885.66553835094,6.5000000000000002E-2,14398241.008282322,14398241.008282322,0.17641739249229435,2.0438214957584351,8956887.557203941,0.21157295107841492,2.3963949966079872,6735339.0490735359,0.18731748461723324,2.1747089092847034,5099457.1926262183,0.37057840228080752,4.3915697825175375,1635881.8564473193]
[""]
[""]
[null,null,"[live, replace with comment when pasting]",{"$f":"CELL(\"filename\")","v":"https://demographiq-my.sharepoint.com/personal/edward_demographiq_ai/Documents/DemographIQ/Clients/Chatham Bay/Pitch/[New Industrial Template - anonymized - 1.30.24_1610.xlsm]global"},{"$f":"NOW()","v":"2024-01-30T16:35:02.500"},{"$f":"Checks!$A$1-IF(A2<>0,1,0)","v":0},{"$f":"Summary!$F$22","v":706587.62482536305},{"$f":"Summary!$F$23","v":8.629023933875106E-2},{"$f":"Summary!F20","v":8188500},{"$f":"global!$C$48","v":935885.66553835094},{"$f":"global!$C$49","v":6.5000000000000002E-2},{"$f":"global!C50","v":14398241.008282322},{"$f":"global!C54","v":14398241.008282322},{"$f":"Summary!$G$35","v":0.17641739249229435},{"$f":"Summary!$G$36","v":2.0438214957584351},{"$f":"cf_detail!$EK$2474","v":8956887.557203941},{"$f":"Summary!L35","v":0.21157295107841492},{"$f":"Summary!L36","v":2.3963949966079872},{"$f":"SUM(cf_detail!EK2480)","v":6735339.0490735359},{"$f":"Summary!O35","v":0.18731748461723324},{"$f":"Summary!P35","v":2.1747089092847034},{"$f":"Summary!Q35","v":5099457.1926262183},{"$f":"Summary!O36","v":0.37057840228080752},{"$f":"Summary!P36","v":4.3915697825175375},{"$f":"Summary!Q36","v":1635881.8564473193}]
[]
[]
[null,null,"checks"]
[]
[null,null,"check","result"]
[null,null,0,0]
[null,null,{"$f":"C29","v":"Change log out of sync?"},{"$f":"COUNTIFS(32:32,\"<>0\",32:32,\"<>\"&$C$32,32:32,\"<>\")","v":0}]
[null,null,0,0]
[null,null,"local check",{"$f":"COUNTIFS(D24:D26,\"<>0\")","v":0}]
[]
[null,null,"Change log out of sync?"]
[]
[{"$f":"MAX(_xlfn.ANCHORARRAY(A7))","v":8},null,"latest entry",{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),D$7:D$17,0)","v":"redacted"},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),E$7:E$17,0)","v":"2023-08-31T11:30:04.540"},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),F$7:F$17,0)","v":0},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),G$7:G$17,0)","v":706587.62482536305},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),H$7:H$17,0)","v":8.629023933875106E-2},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),I$7:I$17,0)","v":8188500},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),J$7:J$17,0)","v":935885.66553835094},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),K$7:K$17,0)","v":6.5000000000000002E-2},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),L$7:L$17,0)","v":14398241.008282322},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),M$7:M$17,0)","v":14398241.008282322},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),N$7:N$17,0)","v":0.17641739249229435},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),O$7:O$17,0)","v":2.0438214957584351},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),P$7:P$17,0)","v":8956887.557203941},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),Q$7:Q$17,0)","v":0.21157295107841492},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),R$7:R$17,0)","v":2.3963949966079872},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),S$7:S$17,0)","v":6735339.0490735359},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),T$7:T$17,0)","v":0.18731748461723324},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),U$7:U$17,0)","v":2.1747089092847034},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),V$7:V$17,0)","v":5099457.1926262183},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),W$7:W$17,0)","v":0.37057840228080752},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),X$7:X$17,0)","v":4.3915697825175375},{"$f":"_xlfn.XLOOKUP($A$31,_xlfn.ANCHORARRAY($A$7),Y$7:Y$17,0)","v":1635881.8564473193}]
[null,null,"match?",0,0,0,{"$f":"IF(G$31=G$18,0,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"model >","index":14,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"global!$B$2","v":"New Industrial Template"}]
[null,"Model Section Divider"]
[null,"You generally don't need to enter the model section. This is the internals of the system, and you only need to come here to:\n- Build new outputs\n- Debug issues\n- Add new checks\n- Understand backend logic\n- etc.\n\nFeel free to reach out with any questions regarding the backend logic. But if you're in here to update a deal, nothing more or less, then you should not need anything within this section."]

{"sheet":"tags","index":15,"n_rows":154,"n_cols":21,"rows_kept":154,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Checks!$A$1","v":0},null,"Cash Flow Tags Glossary"]
[{"$f":"$D$143","v":0},null,{"$f":"global!$C$15","v":"New Industrial Template"}]
[null,null,"This is where we track cash flow tags. Any cash flows are recorded here."]
[]
[null,null,"cash flow tags input"]
[null,null,"FYI in rows Grouped Below:"]
[null,null,"No need to touch anything in section \"automatic\""]
[null,null,"The input column named \"type\" define the purpose of the tag, and the \"style inputs\" control the styling at various levels of granularity (high, medium, low)"]
[null,null,"When creating new entries, place new entries between rows named \"Begin\" and \"End\", not outside of them or they will be missed"]
[null,null,"The > and < represent the left-right begin/end, new columns should be inserted between them not outside of them"]
[null,null,"The input column named \"feeds\" dictates where the tags flow. Subtotal tags are not base-level cash flows themselves. Only tags are base-level cash flows."]
[null,null,"This tab contains more granular tags than are necessary for high-level outputs. But helpful to keep the detail in the backend."]
[]
[null,null,"Input",null,null,null,null,"Style Inputs",null,null,null,null,null,null,"Automatic"]
[null,">","tag","type","proper name","feeds",null,">","high","medium","low","<","CAGR?",null,"Order","Adjustment to residual NOI?","Buyer credit?","subtotal?","is_lease_opex_cf?",null,"<"]
[null,null,"begin",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(C16:C134)","v":16},{"$f":"IF($C$16:$C$134=\"\",\"\",_xlfn.XLOOKUP($C$16:$C$134,global!$B$67:$B$70,global!$C$67:$C$70,\"\"))","v":""},{"$f":"IF($C$16:$C$134=\"\",\"\",_xlfn.XLOOKUP($C$16:$C$134,global!$B$72:$B$76,global!$C$72:$C$76,\"\"))","v":""},{"$f":"_xlfn.BYROW($D$16:$D$134,_xlfn.LAMBDA(_xlpm.x,IF(IFERROR(FIND(\"total\",_xlpm.x,1),0)>0,1,0)))","v":0},{"$f":"IF(COUNTIFS(lease_opex_detail!$C$13:$C$6483,tags!$C$16:$C$134)>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"","",0,0]
[null,null,null,"title","Revenue",null,null,null,"title","title",null,null,null,null,18,"","",0,0]
[null,null,"in_place_base_rent","tag","In-Place Base Rent",{"$f":"$C$21","v":"all_base_rent"},null,null,"tag",null,null,null,1,null,19,"","",0,1]
[null,null,"release_base_rent","tag","Re-Lease Base Rent",{"$f":"$C$21","v":"all_base_rent"},null,null,"tag",null,null,null,1,null,20,"","",0,1]
[null,null,"all_base_rent","subtotal","Base Rent",{"$f":"$C$34","v":"net_rental_income"},null,null,null,"tag",null,null,1,null,21,"","",1,0]
[null,null,null,"space",null,null,null,null,null,null,null,null,null,null,22,"","",0,0]
[null,null,"release_downtime","tag","Release Downtime",{"$f":"$C$24","v":"all_downtime"},null,null,"tag",null,null,null,0,null,23,"","",0,1]
[null,null,"all_downtime","subtotal","Downtime",{"$f":"$C$34","v":"net_rental_income"},null,null,null,"tag",null,null,0,null,24,1,"",1,0]
[null,null,null,"space",null,null,null,null,null,null,null,null,null,null,25,"","",0,0]
[null,null,"in_place_free_rent","tag","In Place Free Rent",{"$f":"$C$28","v":"all_free_rent"},null,null,"tag",null,null,null,0,null,26,"","",0,1]
[null,null,"release_free_rent","tag","Re-Lease Free Rent",{"$f":"$C$28","v":"all_free_rent"},null,null,"tag",null,null,null,0,null,27,"","",0,1]
[null,null,"all_free_rent","subtotal","Free Rent",{"$f":"$C$34","v":"net_rental_income"},null,null,null,"tag",null,null,0,null,28,1,1,1,0]
[null,null,null,"space",null,null,null,null,null,null,null,null,null,null,29,"","",0,0]
[null,null,"in_place_credit_loss","tag","In-Place Credit Loss",{"$f":"$C$32","v":"all_credit_loss"},null,null,"tag",null,null,null,0,null,30,"","",0,1]
[null,null,"release_credit_loss","tag","Re-Lease Credit Loss",{"$f":"$C$32","v":"all_credit_loss"},null,null,"tag",null,null,null,0,null,31,"","",0,1]
[null,null,"all_credit_loss","subtotal","Credit Loss",{"$f":"$C$34","v":"net_rental_income"},null,null,null,"tag",null,null,0,null,32,"","",1,0]
[null,null,null,"space",null,null,null,null,null,null,null,null,null,null,33,"","",0,0]
[null,null,"net_rental_income","total","Net Rental Income",{"$f":"$C$44","v":"effective_gross_revenue"},null,null,"total","total",null,null,1,null,34,"","",1,0]
[null,null,null,"space",null,null,null,null,"space","space",null,null,null,null,35,"","",0,0]
[null,null,null,"title","Other Income",null,null,null,"title","title",null,null,null,null,36,"","",0,0]
[null,null,"in_place_cam_reimbursements","tag","In Place CAM Reimbursements",{"$f":"$C$39","v":"all_cam_reimbursements"},null,null,"tag",null,null,null,1,null,37,"","",0,1]
[null,null,"release_cam_reimbursements","tag","Re-Lease CAM Reimbursements",{"$f":"$C$39","v":"all_cam_reimbursements"},null,null,"tag",null,null,null,1,null,38,"","",0,1]
[null,null,"all_cam_reimbursements","subtotal","CAM Reimbursements",{"$f":"$C$42","v":"total_other_income"},null,null,null,"tag",null,null,1,null,39,"","",1,0]
[null,null,null,"space",null,null,null,null,null,null,null,null,null,null,40,"","",0,0]
[null,null,"miscellaneous_income","tag","Miscellaneous Income",{"$f":"$C$42","v":"total_other_income"},null,null,"tag","tag",null,null,1,null,41,"","",0,1]
[null,null,"total_other_income","subtotal","Total Other Income",{"$f":"$C$44","v":"effective_gross_revenue"},null,null,"subtotal","subtotal",null,null,1,null,42,"","",1,0]
[null,null,null,"space",null,null,null,null,"space","space",null,null,null,null,43,"","",0,0]
[null,null,"effective_gross_revenue","total","Effective Gross Revenue",{"$f":"$C$54","v":"noi"},null,null,"total","total","tag",null,1,null,44,"","",1,0]
[null,null,null,"space",null,null,null,null,"space","space",null,null,null,null,45,"","",0,0]
[null,null,null,"title","Expenses",null,null,null,"title","title",null,null,null,null,46,"","",0,0]
[null,null,"property_taxes","tag","Property Taxes",{"$f":"$C$52","v":"total_operating_expenses"},null,null,"tag","tag",null,null,1,null,47,"","",0,1]
[null,null,"insurance","tag","Insurance",{"$f":"$C$52","v":"total_operating_expenses"},null,null,"tag","tag",null,null,1,null,48,"","",0,1]
[null,null,"cam","tag","CAM","total_operating_expenses",null,null,"tag","tag",null,null,1,null,49,"","",0,1]
[null,null,"management_fee","tag","Management Fee","total_operating_expenses",null,null,"tag","tag",null,null,1,null,50,"","",0,1]
[null,null,"other","tag","Other","total_operating_expenses",null,null,"tag","tag",null,null,1,null,51,"","",0,1]
[null,null,"total_operating_expenses","subtotal","Total Operating Expenses",{"$f":"$C$54","v":"noi"},null,null,"subtotal","subtotal","tag",null,1,null,52,"","",1,0]
[null,null,null,"space",null,null,null,null,"space","space",null,null,null,null,53,"","",0,0]
[null,null,"noi","total","Net Operating Income",{"$f":"$C$71","v":"cash_flow_before_debt_service"},null,null,"total","total","total",null,1,null,54,"","",1,0]
[null,null,null,"space",null,null,null,null,"space","space",null,null,null,null,55,"","",0,0]
[null,null,null,"title","Capital Expenses",null,null,null,"title","title",null,null,null,null,56,"","",0,0]
[null,null,"up_front_tenant_improvements","tag","Up Front Tenant Improvements",{"$f":"$C$59","v":"all_tenant_improvements"},null,null,"tag",null,null,null,0,null,57,"","",0,1]
[null,null,"release_tenant_improvements","tag","Re-Lease Tenant Improvements",{"$f":"$C$59","v":"all_tenant_improvements"},null,null,"tag",null,null,null,0,null,58,"","",0,1]
[null,null,"all_tenant_improvements","subtotal","Tenant Improvements",{"$f":"$C$65","v":"total_leasing_costs"},null,null,null,"tag",null,null,0,null,59,"",1,1,0]
[null,null,null,"space",null,null,null,null,null,null,null,null,null,null,60,"","",0,0]
[null,null,"up_front_leasing_commissions","tag","Up Front Leasing Commissions",{"$f":"$C$63","v":"all_leasing_commissions"},null,null,"tag",null,null,null,0,null,61,"","",0,1]
[null,null,"release_leasing_commissions","tag","Re-Lease Leasing Commissions",{"$f":"$C$63","v":"all_leasing_commissions"},null,null,"tag",null,null,null,0,null,62,"","",0,1]
[null,null,"all_leasing_commissions","subtotal","Leasing Commissions",{"$f":"$C$65","v":"total_leasing_costs"},null,null,null,"tag",null,null,0,null,63,"",1,1,0]
[null,null,null,"space",null,null,null,null,null,null,null,null,null,null,64,"","",0,0]
[null,null,"total_leasing_costs","subtotal","Total Leasing Costs",{"$f":"$C$69","v":"total_leasing_and_capital_costs"},null,null,"subtotal","subtotal",null,null,0,null,65,"","",1,0]
[null,null,null,"space",null,null,null,null,"space","space",null,null,null,null,66,"","",0,0]
[null,null,"general_construction_expenses","tag","General Construction Expenses",{"$f":"$C$69","v":"total_leasing_and_capital_costs"},null,null,"tag","tag",null,null,0,null,67,"","",0,0]
[null,null,"capital_reserves","tag","Capital Reserves",{"$f":"$C$69","v":"total_leasing_and_capital_costs"},null,null,"tag","tag",null,null,0,null,68,"","",0,1]
[null,null,"total_leasing_and_capital_costs","subtotal","Total Leasing & Capital Costs",{"$f":"$C$71","v":"cash_flow_before_debt_service"},null,null,"subtotal","subtotal","tag",null,0,null,69,"","",1,0]
[null,null,null,"space",null,null,null,null,"space","space",null,null,null,null,70,"","",0,0]
[null,null,"cash_flow_before_debt_service","total","Cash Flow Before Debt Service",{"$f":"$C$82","v":"unlevered_net_cash_flow"},null,null,"total","total","total",null,null,null,71,"","",1,0]
[null,null,null,"space",null,null,null,null,"space","space",null,null,null,null,72,"","",0,0]
[null,null,null,"title","Acquisition & Sale",null,null,null,"title","title",null,null,null,null,73,"","",0,0]
[null,null,"purchase_price","tag","Purchase Price",{"$f":"$C$80","v":"total_acquisition_and_sale"},null,null,"tag","tag",null,null,0,null,74,"","",0,0]
[null,null,"closing_costs","tag","Closing Costs","total_acquisition_and_sale",null,null,"tag","tag",null,null,0,null,75,"","",0,0]
[null,null,"setup_fees","tag","Setup Fees","total_acquisition_and_sale",null,null,"tag","tag",null,null,0,null,76,"","",0,0]
[null,null,"diligence_expenses","tag","Diligence Expenses","total_acquisition_and_sale",null,null,"tag","tag",null,null,0,null,77,"","",0,0]
[null,null,"sale_price","tag","Sale Price","total_acquisition_and_sale",null,null,"tag","tag",null,null,0,null,78,"","",0,0]
[null,null,"costs_of_sale","tag","Costs of Sale","total_acquisition_and_sale",null,null,"tag","tag",null,null,0,null,79,"","",0,0]
[null,null,"total_acquisition_and_sale","subtotal","Total Acquisition and Sale",{"$f":"$C$82","v":"unlevered_net_cash_flow"},null,null,"subtotal","subtotal","tag",null,0,null,80,"","",1,0]
[null,null,null,"space",null,null,null,null,"space","space",null,null,null,null,81,"","",0,0]
[null,null,"unlevered_net_cash_flow","grand_total","Unlevered Net Cash Flow",{"$f":"$C$120","v":"levered_net_cash_flow_before_partnership_costs"},null,null,"grand_total","grand_total","grand_total",null,null,null,82,"","",1,0]
[null,null,null,"space",null,null,null,null,"space","space",null,null,null,null,83,"","",0,0]
[null,null,null,"title","Debt Service",null,null,null,"title","title",null,null,null,null,84,"","",0,0]
[null,null,"senior_acq_interest_payment","tag","Acquisition Loan Interest Payment",{"$f":"$C$88","v":"all_interest_payments"},null,null,"tag",null,null,null,0,null,85,"","",0,0]
[null,null,"mezz_acq_interest_payment","tag","Mezzanine Loan Interest Payment",{"$f":"$C$88","v":"all_interest_payments"},null,null,"tag",null,null,null,0,null,86,"","",0,0]
[null,null,"refi_interest_payment","tag","Refinance Loan Interest Payment","all_interest_payments",null,null,"tag",null,null,null,0,null,87,"","",0,0]
[null,null,"all_interest_payments","subtotal","Interest Payment",{"$f":"$C$95","v":"total_debt_service"},null,null,null,"tag",null,null,0,null,88,"","",1,0]
[null,null,null,"space",null,null,null,null,null,null,null,null,null,null,89,"","",0,0]
[null,null,"senior_acq_amortization","tag","Acquisition Loan Amortization",{"$f":"$C$93","v":"all_amortization"},null,null,"tag",null,null,null,0,null,90,"","",0,0]
[null,null,"mezz_acq_amortization","tag","Mezzanine Loan Amortization",{"$f":"$C$93","v":"all_amortization"},null,null,"tag",null,null,null,0,null,91,"","",0,0]
[null,null,"refi_amortization","tag","Refinance Loan Amortization",{"$f":"$C$93","v":"all_amortization"},null,null,"tag",null,null,null,0,null,92,"","",0,0]
[null,null,"all_amortization","subtotal","Amortization",{"$f":"$C$95","v":"total_debt_service"},null,null,null,"tag",null,null,0,null,93,"","",1,0]
[null,null,null,"space",null,null,null,null,null,null,null,null,null,null,94,"","",0,0]
[null,null,"total_debt_service","total","Total Debt Service",{"$f":"$C$120","v":"levered_net_cash_flow_before_partnership_costs"},null,null,"subtotal","subtotal","tag",null,0,null,95,"","",1,0]
[null,null,null,"space",null,null,null,null,"space","space",null,null,null,null,96,"","",0,0]
[null,null,null,"title","Loan Balance and Fees",null,null,null,"title",null,null,null,null,null,97,"","",0,0]
[null,null,"senior_acq_loan_funding","tag","Senior Acquisition Loan Funding",{"$f":"$C$101","v":"all_loan_funding"},null,null,"tag",null,null,null,0,null,98,"","",0,0]
[null,null,"mezz_acq_loan_funding","tag","Mezz Acquisition Loan Funding",{"$f":"$C$101","v":"all_loan_funding"},null,null,"tag",null,null,null,0,null,99,"","",0,0]
[null,null,"refi_loan_funding","tag","Refi Loan Funding",{"$f":"$C$101","v":"all_loan_funding"},null,null,"tag",null,null,null,0,null,100,"","",0,0]
[null,null,"all_loan_funding","subtotal","Loan Funding",{"$f":"$C$113","v":"total_loan_balance_and_fees"},null,null,null,"tag",null,null,0,null,101,"","",1,0]
[null,null,null,"space",null,null,null,null,"space",null,null,null,null,null,102,"","",0,0]
[null,null,"senior_acq_loan_payoff","tag","Senior Acquisition Loan Payoff",{"$f":"$C$106","v":"all_loan_payoff"},null,null,"tag",null,null,null,0,null,103,"","",0,0]
[null,null,"mezz_acq_loan_payoff","tag","Mezz Acquisition Loan Payoff",{"$f":"$C$106","v":"all_loan_payoff"},null,null,"tag",null,null,null,0,null,104,"","",0,0]
[null,null,"refi_loan_payoff","tag","Refi Loan Payoff",{"$f":"$C$106","v":"all_loan_payoff"},null,null,"tag",null,null,null,0,null,105,"","",0,0]
[null,null,"all_loan_payoff","subtotal","Loan Payoff",{"$f":"$C$113","v":"total_loan_balance_and_fees"},null,null,null,"tag",null,null,0,null,106,"","",1,0]
[null,null,null,"space",null,null,null,null,"space",null,null,null,null,null,107,"","",0,0]
[null,null,"senior_acq_loan_fees","tag","Senior Acquisition Loan Fees",{"$f":"$C$111","v":"all_loan_fees"},null,null,"tag",null,null,null,0,null,108,"","",0,0]
[null,null,"mezz_acq_loan_fees","tag","Mezz Acquisition Loan Fees",{"$f":"$C$111","v":"all_loan_fees"},null,null,"tag",null,null,null,0,null,109,"","",0,0]
[null,null,"refi_loan_fees","tag","Refi Loan Fees",{"$f":"$C$111","v":"all_loan_fees"},null,null,"tag",null,null,null,0,null,110,"","",0,0]
[null,null,"all_loan_fees","subtotal","Loan Fees",{"$f":"$C$113","v":"total_loan_balance_and_fees"},null,null,null,"tag",null,null,0,null,111,"","",1,0]
[null,null,null,"space",null,null,null,null,null,null,null,null,null,null,112,"","",0,0]
[null,null,"total_loan_balance_and_fees","total","Total Loan Balance and Fees",{"$f":"$C$120","v":"levered_net_cash_flow_before_partnership_costs"},null,null,"subtotal","subtotal","tag",null,0,null,113,"","",1,0]
[null,null,null,"space",null,null,null,null,"space","space",null,null,null,null,114,"","",0,0]
[null,null,null,"title","Working Capital",null,null,null,"title","title",null,null,null,null,115,"","",0,0]
[null,null,"working_capital_contributed","tag","Working Capital Contributed",{"$f":"$C$118","v":"total_working_capital"},null,null,"tag","tag",null,null,null,null,116,"","",0,0]
[null,null,"working_capital_distributed","tag","Working Capital Distributed",{"$f":"$C$118","v":"total_working_capital"},null,null,"tag","tag",null,null,null,null,117,"","",0,0]
[null,null,"total_working_capital","subtotal","Total Working Capital",{"$f":"$C$120","v":"levered_net_cash_flow_before_partnership_costs"},null,null,"subtotal","subtotal","tag",null,0,null,118,"","",1,0]
[null,null,null,"space",null,null,null,null,"space","space",null,null,null,null,119,"","",0,0]
[null,null,"levered_net_cash_flow_before_partnership_costs","grand_total","Levered Net Cash Flow Before Partnership Expenses",{"$f":"C131","v":"levered_net_cash_flow"},null,null,"grand_total","grand_total","grand_total",null,0,null,120,"","",1,0]
[null,null,null,"space",null,null,null,null,"space","space",null,null,null,null,121,"","",0,0]
[null,null,null,"title","Partnership Expenses",null,null,null,"title","title",null,null,null,null,122,"","",0,0]
[null,null,"admin_allocation","tag","Admin Allocation",{"$f":"$C$129","v":"total_partnership_expenses"},null,null,"tag","tag",null,null,0,null,123,"","",0,0]
[null,null,"acquisition_fee","tag",{"$f":"global!B99","v":"Acquisition Fee (on Purchase Price)"},"total_partnership_expenses",null,null,"tag","tag",null,null,0,null,124,"","",0,0]
[null,null,"asset_management_on_noi_ucf_or_lcf","tag",{"$f":"global!$B$100","v":"Asset Management Fee (on NOI)"},"total_partnership_expenses",null,null,"tag","tag",null,null,0,null,125,"","",0,0]
[null,null,"asset_management_fee_on_equity","tag",{"$f":"global!$B$101","v":"Asset Management Fee (on Peak Equity)"},"total_partnership_expenses",null,null,"tag","tag",null,null,0,null,126,"","",0,0]
[null,null,"refinance_allocation","tag","Refinance Allocation","total_partnership_expenses",null,null,"tag","tag",null,null,0,null,127,"","",0,0]
[null,null,"disposition_allocation","tag","Disposition Allocation","total_partnership_expenses",null,null,"tag","tag",null,null,0,null,128,"","",0,0]
[null,null,"total_partnership_expenses","subtotal","Total Partnership Expenses",{"$f":"$C$131","v":"levered_net_cash_flow"},null,null,"subtotal","subtotal","tag",null,0,null,129,"","",1,0]
[null,null,null,"space",null,null,null,null,"space","space",null,null,null,null,130,"","",0,0]
[null,null,"levered_net_cash_flow","grand_total","Levered Net Cash Flow",null,null,null,"grand_total","grand_total","grand_total",null,0,null,131,"","",1,0]
[null,null,null,"space",null,null,null,null,"space","space",null,null,null,null,132,"","",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,"","",0,0]
[null,null,"end",null,null,null,null,null,null,null,null,null,null,null,134,"","",0,0]
[]
[null,null,"checks"]
[]
[null,null,"check","result"]
[null,null,0,0]
[null,null,{"$f":"$C$145","v":"all \"type\" declarations have a proper name? except for space"},{"$f":"$D$150","v":0}]
[null,null,{"$f":"$C$152","v":"No duplicate tags?"},{"$f":"COUNTIFS(_xlfn.ANCHORARRAY($F$153),\"<>0\")","v":0}]
[null,null,0,0]
[null,null,"local check",{"$f":"COUNTIFS(D139:D142,\"<>0\")","v":0}]
[]
[null,null,"all \"type\" declarations have a proper name? except for space"]
[null,null,"type declarations",{"$f":"COUNTA(D16:D134)","v":115}]
[null,null,"space declarations",{"$f":"COUNTIFS($D$16:$D$134,\"space\")","v":28}]
[null,null,"total to check",{"$f":"D146-D147","v":87}]
[null,null,"proper names",{"$f":"COUNTA(E16:E134)","v":87}]
[null,null,"count matches?",{"$f":"D148-D149","v":0}]
[]
[null,null,"No duplicate tags?","unique","all","same?","duplicates"]
[null,null,"tag",{"$f":"COUNTA(_xlfn.UNIQUE(_xlfn._xlws.FILTER($C$16:$C$134,$C$16:$C$134<>\"\")))","v":80},{"$f":"COUNTA(_xlfn._xlws.FILTER($C$16:$C$134,$C$16:$C$134<>\"\"))","v":80},{"$f":"D153:D154-E153:E154","v":0},{"$f":"IFERROR(TRANSPOSE(_xlfn._xlws.FILTER($C$16:$C$134,COUNTIFS($C$16:$C$134,$C$16:$C$134)>1)),0)","v":0}]
[null,null,"proper name",{"$f":"COUNTA(_xlfn.UNIQUE(_xlfn._xlws.FILTER($E$16:$E$134,$E$16:$E$134<>\"\")))","v":87},{"$f":"COUNTA(_xlfn._xlws.FILTER($E$16:$E$134,$E$16:$E$134<>\"\"))","v":87},0,{"$f":"IFERROR(TRANSPOSE(_xlfn._xlws.FILTER($E$16:$E$134,COUNTIFS($E$16:$E$134,$E$16:$E$134)>1)),0)","v":0}]

{"sheet":"metrics","index":16,"n_rows":52,"n_cols":8,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Checks!$A$1","v":0},"Metrics Glossary"]
[{"$f":"$C$52","v":0},{"$f":"global!$C$15","v":"New Industrial Template"}]
[null,"This is where we track canon \"metrics\" which is a loose term that defines anything that isn't a cash flow"]
[null,"metrics behave in similar ways as cash flows and are used side-by-side in schedules"]
[null,"the differentiation really isn't that meaningful except I don't want to accidentally sum metrics into my LCF"]
[]
[null,"metrics input"]
[null,"Create new rows below the green \"begin\" line and above the green \"end\" line or else they won't work"]
[]
[null,"metric","type","proper name",null,">","Additional Helper Logic","<"]
[null,null,"begin"]
[]
[null,"Physical"]
[null,"total_sf","physical","Total SF"]
[]
[null,"Lease Values"]
[null,"annual_in_place_rent_psf","lease","Annual In Place Rent PSF"]
[]
[null,"Lease Logic"]
[null,"in_place_rent_start_col","lease_logic","In-Place Rent Start Date Col for Specific Lease"]
[null,"in_place_rent_end_col","lease_logic","In-Place Rent End Date Col for Specific Lease"]
[null,"in_place_rent_psf_annual_col","lease_logic","In-Place Rent PSF Annual Col for Specific Lease"]
[null,"in_place_begin_date","lease_logic","In-Place Lease Start Date"]
[null,"in_place_end_date","lease_logic","In-Place Lease End Date"]
[]
[null,"In-Place Reimbursements",null,null,null,null,"User Input"]
[null,"nnn_in_place_backup","reimbursements","NNN In-Place Reimbursements Backup",null,null,"NNN"]
[null,"fsg_in_place_backup","reimbursements","FSG In-Place Reimbursements Backup",null,null,"FSG"]
[null,"mg_in_place_backup","reimbursements","MG In-Place Reimbursements Backup",null,null,"MG"]
[null,"bys_in_place_backup","reimbursements","BYS In-Place Reimbursements Backup",null,null,"BYS"]
[]
[null,"Release Reimbursements",null,null,null,null,"User Input"]
[null,"total_revenue_ex_reimbursements_in_place","reimbursements","Total Revenue Ex. Reimbursements (In-Place)",null,null,"NNN"]
[null,"total_revenue_ex_reimbursements_release","reimbursements","Total Revenue Ex. Reimbursements (Release)",null,null,"NNN"]
[null,"nnn_release_backup","reimbursements","NNN Release Reimbursements Backup",null,null,"NNN"]
[null,"fsg_release_backup","reimbursements","FSG Release Reimbursements Backup",null,null,"FSG"]
[null,"mg_release_backup","reimbursements","MG Release Reimbursements Backup",null,null,"MG"]
[null,"bys_release_backup","reimbursements","BYS Release Reimbursements Backup",null,null,"BYS"]
[]
[null,null,"end"]
[]
[null,"checks"]
[null,"TBU - confirm all these metrics tags are used somewhere, and that all used elsewhere are tracked here"]
[null,"This tab is a work in progress. Will need to tighten the model up after I build everything to make sure"]
[null,"all metrics are tracked here and scan all critical areas for metrics that may appear but not exist here."]
[null,"Add > & < arrows like tags"]
[]
[null,"check","result"]
[null,0,0]
[null,"none yet",0]
[null,0,0]
[null,"local check",{"$f":"COUNTIFS(C49:C51,\"<>0\")","v":0}]

{"sheet":"Data Table On Off","index":17,"n_rows":9,"n_cols":8,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
["tableName","topLeft","bottomRight","topLeftTable","bottomRightTable","rowInput","colInput","Active"]
[{"$f":"sensi_backup!$K$33","v":"Hold Period"},{"$f":"ADDRESS(ROW(sensi_backup!O36),COLUMN(sensi_backup!O36))","v":"$O$36"},{"$f":"ADDRESS(ROW(sensi_backup!P41),COLUMN(sensi_backup!P41))","v":"$P$41"},{"$f":"ADDRESS(ROW(sensi_backup!P37),COLUMN(sensi_backup!P37))","v":"$P$37"},{"$f":"ADDRESS(ROW(sensi_backup!P41),COLUMN(sensi_backup!P41))","v":"$P$41"},null,{"$f":"ADDRESS(ROW(sensi_backup!E15),COLUMN(sensi_backup!E15))","v":"$E$15"},1]
[{"$f":"sensi_backup!$K$44","v":"Purchase Price vs Exit Cap Rate Shown (Refi Sensitized with Similar Steps)"},{"$f":"ADDRESS(ROW(sensi_backup!M48),COLUMN(sensi_backup!M48))","v":"$M$48"},{"$f":"ADDRESS(ROW(sensi_backup!R53),COLUMN(sensi_backup!R53))","v":"$R$53"},{"$f":"ADDRESS(ROW(sensi_backup!N49),COLUMN(sensi_backup!N49))","v":"$N$49"},{"$f":"ADDRESS(ROW(sensi_backup!R53),COLUMN(sensi_backup!R53))","v":"$R$53"},{"$f":"ADDRESS(ROW(sensi_backup!$E$9),COLUMN(sensi_backup!$E$9))","v":"$E$9"},{"$f":"ADDRESS(ROW(sensi_backup!$E$10),COLUMN(sensi_backup!$E$10))","v":"$E$10"},1]
[{"$f":"sensi_backup!$K$55","v":"Senior + Mezz LTV vs Senior + Mezz Wtd Avg Interest Rate / Spread"},{"$f":"ADDRESS(ROW(sensi_backup!M59),COLUMN(sensi_backup!M59))","v":"$M$59"},{"$f":"ADDRESS(ROW(sensi_backup!R64),COLUMN(sensi_backup!R64))","v":"$R$64"},{"$f":"ADDRESS(ROW(sensi_backup!N60),COLUMN(sensi_backup!N60))","v":"$N$60"},{"$f":"ADDRESS(ROW(sensi_backup!R64),COLUMN(sensi_backup!R64))","v":"$R$64"},{"$f":"ADDRESS(ROW(sensi_backup!$E$11),COLUMN(sensi_backup!$E$11))","v":"$E$11"},{"$f":"ADDRESS(ROW(sensi_backup!$E$12),COLUMN(sensi_backup!$E$12))","v":"$E$12"},1]
[{"$f":"sensi_backup!$K$66","v":"Market Rent PSF (Blended New/Renewal Market) vs Market Rent Growth (Blended New/Renewal Market)"},{"$f":"ADDRESS(ROW(sensi_backup!M70),COLUMN(sensi_backup!M70))","v":"$M$70"},{"$f":"ADDRESS(ROW(sensi_backup!R75),COLUMN(sensi_backup!R75))","v":"$R$75"},{"$f":"ADDRESS(ROW(sensi_backup!N71),COLUMN(sensi_backup!N71))","v":"$N$71"},{"$f":"ADDRESS(ROW(sensi_backup!R75),COLUMN(sensi_backup!R75))","v":"$R$75"},{"$f":"ADDRESS(ROW(sensi_backup!$E$18),COLUMN(sensi_backup!$E$18))","v":"$E$18"},{"$f":"ADDRESS(ROW(sensi_backup!$E$19),COLUMN(sensi_backup!$E$19))","v":"$E$19"},1]
[{"$f":"sensi_backup!$K$77","v":"LC% (Blended New/Renewal Market) vs TI PSF (Blended New/Renewal Market)"},{"$f":"ADDRESS(ROW(sensi_backup!M81),COLUMN(sensi_backup!M81))","v":"$M$81"},{"$f":"ADDRESS(ROW(sensi_backup!R86),COLUMN(sensi_backup!R86))","v":"$R$86"},{"$f":"ADDRESS(ROW(sensi_backup!N82),COLUMN(sensi_backup!N82))","v":"$N$82"},{"$f":"ADDRESS(ROW(sensi_backup!R86),COLUMN(sensi_backup!R86))","v":"$R$86"},{"$f":"ADDRESS(ROW(sensi_backup!$E$20),COLUMN(sensi_backup!$E$20))","v":"$E$20"},{"$f":"ADDRESS(ROW(sensi_backup!$E$21),COLUMN(sensi_backup!$E$21))","v":"$E$21"},1]
[{"$f":"sensi_backup!$K$88","v":"Downtime Months (Blended New/Renewal Market) vs New Lease Term (Blended New/Renewal Market)"},{"$f":"ADDRESS(ROW(sensi_backup!M92),COLUMN(sensi_backup!M92))","v":"$M$92"},{"$f":"ADDRESS(ROW(sensi_backup!R97),COLUMN(sensi_backup!R97))","v":"$R$97"},{"$f":"ADDRESS(ROW(sensi_backup!N93),COLUMN(sensi_backup!N93))","v":"$N$93"},{"$f":"ADDRESS(ROW(sensi_backup!R97),COLUMN(sensi_backup!R97))","v":"$R$97"},{"$f":"ADDRESS(ROW(sensi_backup!$E$22),COLUMN(sensi_backup!$E$22))","v":"$E$22"},{"$f":"ADDRESS(ROW(sensi_backup!$E$23),COLUMN(sensi_backup!$E$23))","v":"$E$23"},1]
[{"$f":"sensi_backup!$K$99","v":"Y1 OpEx ex. Mgmt Fee vs Y1 Capital Reserves"},{"$f":"ADDRESS(ROW(sensi_backup!M103),COLUMN(sensi_backup!M103))","v":"$M$103"},{"$f":"ADDRESS(ROW(sensi_backup!R108),COLUMN(sensi_backup!R108))","v":"$R$108"},{"$f":"ADDRESS(ROW(sensi_backup!N104),COLUMN(sensi_backup!N104))","v":"$N$104"},{"$f":"ADDRESS(ROW(sensi_backup!R108),COLUMN(sensi_backup!R108))","v":"$R$108"},{"$f":"ADDRESS(ROW(sensi_backup!$E$26),COLUMN(sensi_backup!$E$26))","v":"$E$26"},{"$f":"ADDRESS(ROW(sensi_backup!$E$27),COLUMN(sensi_backup!$E$27))","v":"$E$27"},1]
["END"]

{"sheet":"sensi_backup","index":18,"n_rows":121,"n_cols":18,"rows_kept":121,"cut":false,"hidden":false,"merged":[[103,10,107,10],[48,10,52,10],[59,10,63,10],[70,10,74,10],[81,10,85,10],[92,10,96,10]]}
[{"$f":"Checks!$A$1","v":0},null,"Sensitivity Backup"]
[{"$f":"$D$121","v":0},null,{"$f":"global!$C$15","v":"New Industrial Template"}]
[]
[null,null,"Output for Powerpoint, etc."]
[]
[null,null,"Sensi Output (FYI only, not a driver)",{"$f":"Summary!$E$48","v":"21.2% / 18.7% / 2.2x"}]
[null,null,null,null,"Don't Change",null," "]
[null,null,"Metric","Steps","Sensi","Output","Description"]
[null,null,"Purchase Price",100000,0,{"$f":"cf_detail!G1228*-1","v":8188500},"Purchase Price"]
[null,null,"Exit Cap Rate",2.5000000000000001E-3,0,{"$f":"global!$E$41","v":6.5000000000000002E-2},"Exit Cap Rate Shown (Refi Sensitized with Similar Steps)"]
[null,null,"LTV (Entry Senior + Mezz)",0.05,0,{"$f":"SUM(global!C82:D82)/sensi_backup!F9","v":0.5},"Senior + Mezz LTV"]
[null,null,"Interest Rate / Spread (Entry Senior + Mezz)",2.5000000000000001E-3,0,{"$f":"SUMPRODUCT(global!C82:D82,global!C129:D129)/SUM(global!C82:D82)","v":0.08},"Senior + Mezz Wtd Avg Interest Rate / Spread"]
[null,null,"LTV (Refi)",0.05,0,{"$f":"global!E127","v":0.5},"Refi LTV"]
[null,null,"Interest Rate / Spread (Refi)",2.5000000000000001E-3,0,{"$f":"global!E129","v":5.6000000000000001E-2},"Refi Interest Rate / Spread"]
[null,null,"Hold Period",12,0,{"$f":"global!C121","v":60},"Refi Interest Rate / Spread"]
[]
[null,null,"Releasing Blended Sensitivities (New & Renewal)"]
[null,null,"Release Market Rent PSF",0.5,0,{"$f":"leases!$DE$475","v":9.0581395348837201},"Market Rent PSF (Blended New/Renewal Market)"]
[null,null,"Release Market Rent Growth",2.5000000000000001E-3,0,{"$f":"leases!$DG$475","v":2.6187419768934531E-2},"Market Rent Growth (Blended New/Renewal Market)"]
[null,null,"Release LC %",2.5000000000000001E-3,0,{"$f":"leases!$DH$475","v":0.05},"LC% (Blended New/Renewal Market)"]
[null,null,"Release TI PSF",0.25,0,{"$f":"leases!$DI$475","v":2},"TI PSF (Blended New/Renewal Market)"]
[null,null,"Release Downtime (months)",1,0,{"$f":"leases!$DJ$475","v":7.9313222079589218},"Downtime Months (Blended New/Renewal Market)"]
[null,null,"Release Term (months)",12,0,{"$f":"leases!$DK$475","v":60},"New Lease Term (Blended New/Renewal Market)"]
[]
[null,null,"OpEx"]
[null,null,"OpEx % Delta (ex. Mgmt Fee)",7.4999999999999997E-2,0,{"$f":"SUM(lease_opex_detail!H30:S30)*-1","v":79216.737714960749},"Y1 OpEx ex. Mgmt Fee"]
[null,null,"Capital Reserves % Delta",7.4999999999999997E-2,0,{"$f":"SUM(lease_opex_detail!H35:S35)*-1","v":25800},"Y1 Capital Reserves"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Sensitize Deal IRR / Investor IRR / Investor EM"]
[]
[null,null,null,null,null,null,null,null,null,null,"Hold Period"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Exit Date","Years","Months","Month Delta","Returns"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!$E$48","v":"21.2% / 18.7% / 2.2x"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"EOMONTH(global!$C$23,sensi_backup!$N37)","v":"2027-01-31"},{"$f":"+N37/12","v":3},{"$f":"+N$39+O37","v":36},-24]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"EOMONTH(global!$C$23,sensi_backup!$N38)","v":"2028-01-31"},{"$f":"+N38/12","v":4},{"$f":"+N$39+O38","v":48},-12]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"EOMONTH(global!$C$23,sensi_backup!$N39)","v":"2029-01-31"},5,60,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"EOMONTH(global!$C$23,sensi_backup!$N40)","v":"2030-01-31"},{"$f":"+N40/12","v":6},{"$f":"+N$39+O40","v":72},12]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"EOMONTH(global!$C$23,sensi_backup!$N41)","v":"2031-01-31"},{"$f":"+N41/12","v":7},{"$f":"+N$39+O41","v":84},24]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$G$9&\" vs \"&$G$10","v":"Purchase Price vs Exit Cap Rate Shown (Refi Sensitized with Similar Steps)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$G$9","v":"Purchase Price"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P47+N48","v":7988500},{"$f":"$P47+O48","v":8088500},{"$f":"F9","v":8188500},{"$f":"$P47+Q48","v":8288500},{"$f":"$P47+R48","v":8388500}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!$E$48","v":"21.2% / 18.7% / 2.2x"},{"$f":"O48-$D$9","v":-200000},{"$f":"P48-$D$9","v":-100000},0,{"$f":"+P48+$D$9","v":100000},{"$f":"+Q48+$D$9","v":200000}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$G$10","v":"Exit Cap Rate Shown (Refi Sensitized with Similar Steps)"},{"$f":"+L51+M49","v":6.0000000000000005E-2},{"$f":"M50-$D$10","v":-5.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L51+M50","v":6.25E-2},{"$f":"M51-$D$10","v":-2.5000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"F10","v":6.5000000000000002E-2},0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L51+M52","v":6.7500000000000004E-2},{"$f":"M51+$D$10","v":2.5000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L51+M53","v":7.0000000000000007E-2},{"$f":"M52+$D$10","v":5.0000000000000001E-3}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$G$11&\" vs \"&$G$12","v":"Senior + Mezz LTV vs Senior + Mezz Wtd Avg Interest Rate / Spread"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$G$11","v":"Senior + Mezz LTV"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P58+N59","v":0.6},{"$f":"$P58+O59","v":0.55000000000000004},{"$f":"$F$11","v":0.5},{"$f":"$P58+Q59","v":0.45},{"$f":"$P58+R59","v":0.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!$E$48","v":"21.2% / 18.7% / 2.2x"},{"$f":"O59+$D$11","v":0.1},{"$f":"P59+$D$11","v":0.05},0,{"$f":"P59-$D$11","v":-0.05},{"$f":"Q59-$D$11","v":-0.1}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$G$12","v":"Senior + Mezz Wtd Avg Interest Rate / Spread"},{"$f":"+L62+M60","v":7.4999999999999997E-2},{"$f":"M61-$D$10","v":-5.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L62+M61","v":7.7499999999999999E-2},{"$f":"M62-$D$10","v":-2.5000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$12","v":0.08},0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L62+M63","v":8.2500000000000004E-2},{"$f":"M62+$D$10","v":2.5000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L62+M64","v":8.5000000000000006E-2},{"$f":"M63+$D$10","v":5.0000000000000001E-3}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$G$18&\" vs \"&$G$19","v":"Market Rent PSF (Blended New/Renewal Market) vs Market Rent Growth (Blended New/Renewal Market)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$G$18","v":"Market Rent PSF (Blended New/Renewal Market)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P69+N70","v":10.05813953488372},{"$f":"$P69+O70","v":9.5581395348837201},{"$f":"$F$18","v":9.0581395348837201},{"$f":"$P69+Q70","v":8.5581395348837201},{"$f":"$P69+R70","v":8.0581395348837201}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!$E$48","v":"21.2% / 18.7% / 2.2x"},{"$f":"O70+$D$18","v":1},{"$f":"P70+$D$18","v":0.5},0,{"$f":"P70-$D$18","v":-0.5},{"$f":"Q70-$D$18","v":-1}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$G$19","v":"Market Rent Growth (Blended New/Renewal Market)"},{"$f":"+L73+M71","v":3.1187419768934532E-2},{"$f":"M72+$D$19","v":5.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L73+M72","v":2.8687419768934529E-2},{"$f":"M73+$D$19","v":2.5000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$19","v":2.6187419768934531E-2},0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L73+M74","v":2.3687419768934532E-2},{"$f":"M73-$D$19","v":-2.5000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L73+M75","v":2.118741976893453E-2},{"$f":"M74-$D$19","v":-5.0000000000000001E-3}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$G$20&\" vs \"&$G$21","v":"LC% (Blended New/Renewal Market) vs TI PSF (Blended New/Renewal Market)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$G$20","v":"LC% (Blended New/Renewal Market)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P80+N81","v":4.5000000000000005E-2},{"$f":"$P80+O81","v":4.7500000000000001E-2},{"$f":"$F$20","v":0.05},{"$f":"$P80+Q81","v":5.2500000000000005E-2},{"$f":"$P80+R81","v":5.5E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!$E$48","v":"21.2% / 18.7% / 2.2x"},{"$f":"O81-$D$20","v":-5.0000000000000001E-3},{"$f":"P81-$D$20","v":-2.5000000000000001E-3},0,{"$f":"P81+$D$20","v":2.5000000000000001E-3},{"$f":"Q81+$D$20","v":5.0000000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$G$21","v":"TI PSF (Blended New/Renewal Market)"},{"$f":"+L84+M82","v":1.5},{"$f":"M83-$D$21","v":-0.5}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L84+M83","v":1.75},{"$f":"M84-$D$21","v":-0.25}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$21","v":2},0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L84+M85","v":2.25},{"$f":"M84+$D$21","v":0.25}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L84+M86","v":2.5},{"$f":"M85+$D$21","v":0.5}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$G$22&\" vs \"&$G$23","v":"Downtime Months (Blended New/Renewal Market) vs New Lease Term (Blended New/Renewal Market)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$G$22","v":"Downtime Months (Blended New/Renewal Market)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P91+N92","v":5.9313222079589218},{"$f":"$P91+O92","v":6.9313222079589218},{"$f":"$F$22","v":7.9313222079589218},{"$f":"$P91+Q92","v":8.931322207958921},{"$f":"$P91+R92","v":9.931322207958921}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!$E$48","v":"21.2% / 18.7% / 2.2x"},{"$f":"MIN($D$22-O92,$P$91)*-1","v":-2},{"$f":"MIN($D$22-P92,$P$91)*-1","v":-1},0,{"$f":"P92+$D$22","v":1},{"$f":"Q92+$D$22","v":2}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$G$23","v":"New Lease Term (Blended New/Renewal Market)"},{"$f":"+L95+M93","v":84},{"$f":"+M94+$D$23","v":24}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L95+M94","v":72},{"$f":"+M95+sensi_backup!$D$23","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$23","v":60},0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L95+M96","v":48},{"$f":"MIN($D$23-M95,$L$95)*-1","v":-12}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L95+M97","v":60},{"$f":"MIN($D$23-M94,$L$95)*-1","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$G$26&\" vs \"&$G$27","v":"Y1 OpEx ex. Mgmt Fee vs Y1 Capital Reserves"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$G$26","v":"Y1 OpEx ex. Mgmt Fee"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P102*(1+N103)","v":67334.227057716635},{"$f":"$P102*(1+O103)","v":73275.482386338699},{"$f":"$F$26","v":79216.737714960749},{"$f":"$P102*(1+Q$103)","v":85157.993043582799},{"$f":"$P102*(1+R$103)","v":91099.248372204849}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!$E$48","v":"21.2% / 18.7% / 2.2x"},{"$f":"O103-$D$26","v":-0.15},{"$f":"P103-$D$26","v":-7.4999999999999997E-2},0,{"$f":"+P103+$D$26","v":7.4999999999999997E-2},{"$f":"+Q103+$D$26","v":0.15}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$G$27","v":"Y1 Capital Reserves"},{"$f":"L$106*(1+$M104)","v":21930},{"$f":"M105-$D$27","v":-0.15}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L$106*(1+$M105)","v":23865},{"$f":"M106-$D$27","v":-7.4999999999999997E-2}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$27","v":25800},0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L$106*(1+$M107)","v":27735},{"$f":"M106+$D$27","v":7.4999999999999997E-2}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L$106*(1+$M108)","v":29669.999999999996},{"$f":"M107+$D$27","v":0.15}]
[]
[]
[]
[]
[]
[]
[null,null,"Checks"]
[]
[null,null,"check","result"]
[null,null,0,0]
[null,null,"none yet",0]
[null,null,0,0]
[null,null,"local check",{"$f":"COUNTIFS(D118:D120,\"<>0\")","v":0}]

{"sheet":"lease_opex_detail","index":19,"n_rows":6612,"n_cols":158,"rows_kept":2250,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
[{"$f":"Checks!$A$1","v":0},null,null,null,null,"Monthly Lease And Opex Cash Flow And Metrics Detail (not printed)"]
[{"$f":"$G$6602","v":0},null,null,null,null,{"$f":"global!$B$2","v":"New Industrial Template"}]
[null,null,null,null,null,"CASH FLOW DETAIL NOT SHOWN IN PRINTOUT"]
[null,null,null,null,null,"Monthly CFs are ordered in logical dependency. E.g., Expenses modeled before reimbursements."]
[null,null,null,null,null,"Things might feel \"out of order\" from a presentation perspective, but they flow in"]
[null,null,null,null,null,"the order built and thus in the order of true dependency. This is helpful when fixing bugs, etc."]
[null,null,null,null,null,"Well-formatted monthly and annual data is in the output section."]
[null,null,null,null,null,"Yearfrac since Start",0,0,{"$f":"YEARFRAC($H$9,I9,1)","v":8.4699453551912565E-2},0.16666666666666666,0.25136612021857924,0.33333333333333331,0.41803278688524592,0.50273224043715847,0.58469945355191255,0.6693989071038251,0.75136612021857918,0.83606557377049184,0.92076502732240439,0.99726775956284153,1.0834473324213407,1.1655266757865936,1.250341997264022,1.3324213406292749,1.4172366621067032,1.5020519835841313,1.5841313269493844,1.6689466484268125,1.7510259917920656,1.8358413132694937,1.9215328467153285,1.998175182481752,2.0830291970802919,2.1651459854014599,2.25,2.332116788321168,2.4169708029197081,2.5018248175182483,2.5839416058394162,2.6687956204379564,{"$f":"YEARFRAC($H$9,AO9,1)","v":2.7509124087591244},2.8357664233576645,2.9212867898699519,2.9979466119096507,3.0828199863107462,3.1649555099247091,3.2498288843258041,3.3319644079397674,3.4168377823408624,3.5017111567419574,3.5838466803559208,3.6687200547570158,3.7508555783709787,3.8357289527720737,3.9189928845101263,3.9983579638752054,4.0831964969896006,4.1652983032293376,4.2501368363437333,4.3322386425834702,4.417077175697866,4.5019157088122608,4.5840175150519977,4.6688560481663934,4.7509578544061304,4.8357963875205261,4.921532846715329,4.9981751824817522,5.0830291970802923,5.1651459854014599,5.25,5.3321167883211684,{"$f":"YEARFRAC($H$9,BU9,1)","v":5.4169708029197086},5.5018248175182487,5.5839416058394162,5.6687956204379564,5.7509124087591248,5.8357664233576649,5.9213922565506456,5.9980445834962852,6.0829096597575285,6.1650371529135706,6.2499022291748147,6.3320297223308568,6.4168947985921001,6.5017598748533443,6.5838873680093863,6.6687524442706296,6.7508799374266717,6.8357450136879159,6.9212867898699519,6.9979466119096507,7.0828199863107457,7.1649555099247095,7.2498288843258045,7.3319644079397674,7.4168377823408624,7.5017111567419574,7.5838466803559204,7.6687200547570153,7.7508555783709792,7.8357289527720742,7.9187956204379564,7.9981751824817522,{"$f":"YEARFRAC($H$9,DA9,1)","v":8.0830291970802932},8.1651459854014607,8.25,8.3321167883211675,8.4169708029197086,8.5018248175182478,8.5839416058394171,8.6687956204379564,8.7509124087591239,8.8357664233576649,8.9214344374486725,8.9980837667670404,9.0829455242266626,9.1650698056392006,9.2499315630988228,9.3320558445113608,9.416917601970983,9.5017793594306053,9.5839036408431415,9.6687653983027637,9.7508896797153017,9.835751437174924,9.9213539074166253,9.9980089596814334,10.082877053260329,10.165007466401196,10.24987555998009,10.332005973120957,10.416874066699851,10.501742160278747,10.583872573419612,10.668740666998508,{"$f":"YEARFRAC($H$9,EG9,1)","v":10.750871080139374},10.835739173718268,10.921286789869953]
["Suite #","Metric","Tag",null,null,"Date",{"$f":"EOMONTH(global!$C$23,0)","v":"2024-01-31"},{"$f":"EOMONTH(G9,H10-G10)","v":"2024-02-29"},"2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30",{"$f":"EOMONTH(AM9,AN10-AM10)","v":"2026-10-31"},"2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31",{"$f":"EOMONTH(BS9,BT10-BS10)","v":"2029-06-30"},"2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31",{"$f":"EOMONTH(CY9,CZ10-CY10)","v":"2032-02-29"},"2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30",{"$f":"EOMONTH(EE9,EF10-EE10)","v":"2034-10-31"},"2034-11-30","2034-12-31","2035-01-31","<","Total",">","Additional Logical Helpers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<"]
[null,null,null,null,null,"Month #",0,{"$f":"G10+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM10+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BS10+1","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,{"$f":"CY10+1","v":97},98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132]
[null,null,null,null,null,"Year #",0,{"$f":"IF(MOD(G10,12)=0,G11+1,G11)","v":1},1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,{"$f":"IF(MOD(AM10,12)=0,AM11+1,AM11)","v":3},3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,{"$f":"IF(MOD(BS10,12)=0,BS11+1,BS11)","v":6},6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"IF(MOD(CY10,12)=0,CY11+1,CY11)","v":9},9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11]
[]
[null,null,null,{"$f":"IF(B13:B6591=\"\",\"\",\"\")","v":""},null,"Begin"]
[null,null,null,""]
[null,null,null,"",null,"OpEx Detail (Building-Level General Detail)"]
[null,null,null,""]
[null,null,null,"",null,"OpEx"]
[null,null,null,""]
[null,null,null,"",null,"OpEx Growth Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"expenses!O25","v":"Growth Type"}]
["bldg","insurance",null,"",null,{"$f":"_xlfn.XLOOKUP($B20,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Insurance"},0,{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(H$11<>G$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(H$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!H$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(I$11<>H$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(I$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!I$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(J$11<>I$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(J$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!J$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(K$11<>J$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(K$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!K$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(L$11<>K$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(L$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!L$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(M$11<>L$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(M$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!M$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(N$11<>M$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(N$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!N$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(O$11<>N$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(O$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!O$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(P$11<>O$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(P$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!P$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(Q$11<>P$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(Q$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!Q$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(R$11<>Q$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(R$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!R$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(S$11<>R$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(S$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!S$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(T$11<>S$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(T$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!T$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(U$11<>T$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(U$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!U$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(V$11<>U$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(V$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!V$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(W$11<>V$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(W$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!W$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(X$11<>W$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(X$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!X$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(Y$11<>X$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(Y$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!Y$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(Z$11<>Y$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(Z$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!Z$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AA$11<>Z$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AA$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AB$11<>AA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AB$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AC$11<>AB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AC$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AD$11<>AC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AD$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AD$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AE$11<>AD$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AE$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AF$11<>AE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AF$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AG$11<>AF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AG$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AH$11<>AG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AH$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AI$11<>AH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AI$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AJ$11<>AI$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AJ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AJ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AK$11<>AJ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AK$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AK$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AL$11<>AK$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AL$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AL$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AM$11<>AL$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AM$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AM$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AN$11<>AM$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AN$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AN$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AO$11<>AN$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AO$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AO$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AP$11<>AO$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AP$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AP$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AQ$11<>AP$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AQ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AQ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AR$11<>AQ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AR$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AR$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AS$11<>AR$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AS$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AS$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AT$11<>AS$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AT$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AT$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AU$11<>AT$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AU$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AU$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AV$11<>AU$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AV$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AV$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AW$11<>AV$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AW$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AW$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AX$11<>AW$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AX$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AX$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AY$11<>AX$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AY$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AY$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(AZ$11<>AY$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AZ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AZ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BA$11<>AZ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BA$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BB$11<>BA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BB$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BC$11<>BB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BC$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BD$11<>BC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BD$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BD$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BE$11<>BD$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BE$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BF$11<>BE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BF$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BG$11<>BF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BG$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BH$11<>BG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BH$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BI$11<>BH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BI$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BJ$11<>BI$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BJ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BJ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BK$11<>BJ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BK$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BK$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BL$11<>BK$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BL$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BL$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BM$11<>BL$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BM$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BM$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BN$11<>BM$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BN$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BN$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BO$11<>BN$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BO$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BO$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BP$11<>BO$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BP$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BP$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BQ$11<>BP$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BQ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BQ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BR$11<>BQ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BR$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BR$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BS$11<>BR$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BS$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BS$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BT$11<>BS$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BT$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BT$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BU$11<>BT$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BU$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BU$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BV$11<>BU$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BV$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BV$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BW$11<>BV$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BW$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BW$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BX$11<>BW$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BX$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BX$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BY$11<>BX$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BY$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BY$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(BZ$11<>BY$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BZ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BZ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CA$11<>BZ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CA$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CB$11<>CA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CB$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CC$11<>CB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CC$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CD$11<>CC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CD$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CD$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CE$11<>CD$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CE$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CF$11<>CE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CF$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CG$11<>CF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CG$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CH$11<>CG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CH$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CI$11<>CH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CI$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CJ$11<>CI$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CJ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CJ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CK$11<>CJ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CK$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CK$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CL$11<>CK$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CL$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CL$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CM$11<>CL$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CM$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CM$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CN$11<>CM$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CN$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CN$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CO$11<>CN$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CO$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CO$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CP$11<>CO$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CP$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CP$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CQ$11<>CP$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CQ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CQ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CR$11<>CQ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CR$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CR$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CS$11<>CR$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CS$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CS$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CT$11<>CS$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CT$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CT$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CU$11<>CT$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CU$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CU$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CV$11<>CU$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CV$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CV$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CW$11<>CV$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CW$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CW$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CX$11<>CW$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CX$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CX$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CY$11<>CX$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CY$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CY$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(CZ$11<>CY$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CZ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CZ$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DA$11<>CZ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DA$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DB$11<>DA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DB$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DC$11<>DB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DC$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DD$11<>DC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DD$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DD$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DE$11<>DD$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DE$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DF$11<>DE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DF$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DG$11<>DF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DG$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DH$11<>DG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DH$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DI$11<>DH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DI$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DJ$11<>DI$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DJ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DJ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DK$11<>DJ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DK$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DK$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DL$11<>DK$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DL$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DL$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DM$11<>DL$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DM$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DM$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DN$11<>DM$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DN$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DN$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DO$11<>DN$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DO$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DO$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DP$11<>DO$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DP$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DP$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DQ$11<>DP$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DQ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DQ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DR$11<>DQ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DR$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DR$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DS$11<>DR$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DS$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DS$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DT$11<>DS$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DT$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DT$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DU$11<>DT$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DU$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DU$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DV$11<>DU$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DV$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DV$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DW$11<>DV$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DW$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DW$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DX$11<>DW$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DX$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DX$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DY$11<>DX$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DY$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DY$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(DZ$11<>DY$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DZ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DZ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(EA$11<>DZ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EA$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(EB$11<>EA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EB$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(EC$11<>EB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EC$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(ED$11<>EC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(ED$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!ED$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(EE$11<>ED$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EE$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(EF$11<>EE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EF$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(EG$11<>EF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EG$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(EH$11<>EG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EH$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM20,\"BoY\",IF(EI$11<>EH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B20,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EI$11,expenses!$C$23:$O$23,0)))","v":0},null,null,null,{"$f":"_xlfn.XLOOKUP($B$20:$B$23,expenses!$A$26:$A$31,expenses!$O$26:$O$31)","v":"BoY"}]
["bldg","cam",null,"",null,{"$f":"_xlfn.XLOOKUP($B21,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"CAM"},0,{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(H$11<>G$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(H$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!H$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(I$11<>H$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(I$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!I$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(J$11<>I$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(J$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!J$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(K$11<>J$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(K$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!K$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(L$11<>K$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(L$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!L$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(M$11<>L$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(M$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!M$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(N$11<>M$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(N$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!N$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(O$11<>N$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(O$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!O$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(P$11<>O$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(P$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!P$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(Q$11<>P$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(Q$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!Q$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(R$11<>Q$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(R$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!R$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(S$11<>R$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(S$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!S$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(T$11<>S$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(T$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!T$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(U$11<>T$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(U$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!U$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(V$11<>U$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(V$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!V$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(W$11<>V$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(W$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!W$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(X$11<>W$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(X$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!X$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(Y$11<>X$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(Y$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!Y$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(Z$11<>Y$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(Z$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!Z$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AA$11<>Z$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AA$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AB$11<>AA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AB$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AC$11<>AB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AC$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AD$11<>AC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AD$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AD$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AE$11<>AD$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AE$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AF$11<>AE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AF$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AG$11<>AF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AG$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AH$11<>AG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AH$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AI$11<>AH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AI$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AJ$11<>AI$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AJ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AJ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AK$11<>AJ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AK$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AK$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AL$11<>AK$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AL$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AL$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AM$11<>AL$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AM$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AM$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AN$11<>AM$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AN$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AN$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AO$11<>AN$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AO$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AO$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AP$11<>AO$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AP$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AP$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AQ$11<>AP$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AQ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AQ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AR$11<>AQ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AR$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AR$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AS$11<>AR$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AS$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AS$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AT$11<>AS$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AT$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AT$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AU$11<>AT$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AU$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AU$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AV$11<>AU$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AV$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AV$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AW$11<>AV$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AW$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AW$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AX$11<>AW$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AX$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AX$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AY$11<>AX$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AY$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AY$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(AZ$11<>AY$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AZ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AZ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BA$11<>AZ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BA$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BB$11<>BA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BB$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BC$11<>BB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BC$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BD$11<>BC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BD$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BD$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BE$11<>BD$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BE$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BF$11<>BE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BF$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BG$11<>BF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BG$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BH$11<>BG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BH$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BI$11<>BH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BI$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BJ$11<>BI$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BJ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BJ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BK$11<>BJ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BK$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BK$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BL$11<>BK$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BL$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BL$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BM$11<>BL$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BM$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BM$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BN$11<>BM$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BN$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BN$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BO$11<>BN$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BO$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BO$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BP$11<>BO$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BP$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BP$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BQ$11<>BP$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BQ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BQ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BR$11<>BQ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BR$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BR$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BS$11<>BR$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BS$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BS$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BT$11<>BS$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BT$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BT$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BU$11<>BT$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BU$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BU$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BV$11<>BU$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BV$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BV$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BW$11<>BV$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BW$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BW$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BX$11<>BW$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BX$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BX$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BY$11<>BX$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BY$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BY$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(BZ$11<>BY$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BZ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BZ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CA$11<>BZ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CA$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CB$11<>CA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CB$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CC$11<>CB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CC$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CD$11<>CC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CD$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CD$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CE$11<>CD$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CE$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CF$11<>CE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CF$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CG$11<>CF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CG$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CH$11<>CG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CH$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CI$11<>CH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CI$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CJ$11<>CI$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CJ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CJ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CK$11<>CJ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CK$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CK$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CL$11<>CK$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CL$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CL$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CM$11<>CL$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CM$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CM$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CN$11<>CM$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CN$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CN$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CO$11<>CN$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CO$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CO$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CP$11<>CO$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CP$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CP$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CQ$11<>CP$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CQ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CQ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CR$11<>CQ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CR$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CR$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CS$11<>CR$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CS$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CS$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CT$11<>CS$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CT$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CT$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CU$11<>CT$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CU$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CU$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CV$11<>CU$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CV$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CV$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CW$11<>CV$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CW$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CW$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CX$11<>CW$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CX$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CX$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CY$11<>CX$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CY$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CY$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(CZ$11<>CY$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CZ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CZ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DA$11<>CZ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DA$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DB$11<>DA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DB$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DC$11<>DB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DC$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DD$11<>DC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DD$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DD$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DE$11<>DD$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DE$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DF$11<>DE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DF$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DG$11<>DF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DG$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DH$11<>DG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DH$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DI$11<>DH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DI$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DJ$11<>DI$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DJ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DJ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DK$11<>DJ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DK$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DK$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DL$11<>DK$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DL$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DL$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DM$11<>DL$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DM$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DM$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DN$11<>DM$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DN$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DN$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DO$11<>DN$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DO$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DO$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DP$11<>DO$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DP$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DP$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DQ$11<>DP$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DQ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DQ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DR$11<>DQ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DR$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DR$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DS$11<>DR$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DS$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DS$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DT$11<>DS$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DT$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DT$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DU$11<>DT$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DU$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DU$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DV$11<>DU$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DV$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DV$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DW$11<>DV$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DW$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DW$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DX$11<>DW$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DX$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DX$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DY$11<>DX$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DY$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DY$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(DZ$11<>DY$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DZ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DZ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(EA$11<>DZ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EA$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(EB$11<>EA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EB$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(EC$11<>EB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EC$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(ED$11<>EC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(ED$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!ED$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(EE$11<>ED$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EE$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(EF$11<>EE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EF$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(EG$11<>EF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EG$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(EH$11<>EG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EH$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM21,\"BoY\",IF(EI$11<>EH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B21,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EI$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},null,null,null,"Smooth Skip First Month"]
["bldg","other",null,"",null,{"$f":"_xlfn.XLOOKUP($B22,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Other"},0,{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(H$11<>G$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(H$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!H$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(I$11<>H$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(I$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!I$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(J$11<>I$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(J$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!J$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(K$11<>J$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(K$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!K$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(L$11<>K$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(L$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!L$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(M$11<>L$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(M$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!M$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(N$11<>M$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(N$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!N$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(O$11<>N$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(O$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!O$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(P$11<>O$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(P$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!P$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(Q$11<>P$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(Q$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!Q$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(R$11<>Q$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(R$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!R$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(S$11<>R$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(S$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!S$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(T$11<>S$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(T$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!T$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(U$11<>T$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(U$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!U$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(V$11<>U$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(V$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!V$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(W$11<>V$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(W$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!W$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(X$11<>W$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(X$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!X$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(Y$11<>X$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(Y$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!Y$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(Z$11<>Y$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(Z$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!Z$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AA$11<>Z$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AA$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AB$11<>AA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AB$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AC$11<>AB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AC$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AD$11<>AC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AD$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AD$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AE$11<>AD$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AE$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AF$11<>AE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AF$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AG$11<>AF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AG$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AH$11<>AG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AH$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AI$11<>AH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AI$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AJ$11<>AI$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AJ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AJ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AK$11<>AJ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AK$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AK$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AL$11<>AK$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AL$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AL$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AM$11<>AL$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AM$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AM$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AN$11<>AM$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AN$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AN$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AO$11<>AN$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AO$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AO$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AP$11<>AO$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AP$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AP$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AQ$11<>AP$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AQ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AQ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AR$11<>AQ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AR$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AR$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AS$11<>AR$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AS$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AS$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AT$11<>AS$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AT$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AT$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AU$11<>AT$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AU$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AU$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AV$11<>AU$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AV$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AV$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AW$11<>AV$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AW$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AW$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AX$11<>AW$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AX$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AX$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AY$11<>AX$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AY$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AY$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(AZ$11<>AY$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AZ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AZ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BA$11<>AZ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BA$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BB$11<>BA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BB$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BC$11<>BB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BC$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BD$11<>BC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BD$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BD$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BE$11<>BD$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BE$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BF$11<>BE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BF$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BG$11<>BF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BG$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BH$11<>BG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BH$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BI$11<>BH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BI$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BJ$11<>BI$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BJ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BJ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BK$11<>BJ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BK$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BK$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BL$11<>BK$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BL$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BL$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BM$11<>BL$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BM$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BM$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BN$11<>BM$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BN$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BN$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BO$11<>BN$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BO$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BO$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BP$11<>BO$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BP$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BP$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BQ$11<>BP$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BQ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BQ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BR$11<>BQ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BR$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BR$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BS$11<>BR$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BS$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BS$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BT$11<>BS$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BT$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BT$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BU$11<>BT$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BU$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BU$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BV$11<>BU$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BV$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BV$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BW$11<>BV$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BW$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BW$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BX$11<>BW$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BX$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BX$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BY$11<>BX$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BY$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BY$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(BZ$11<>BY$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BZ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BZ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CA$11<>BZ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CA$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CB$11<>CA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CB$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CC$11<>CB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CC$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CD$11<>CC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CD$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CD$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CE$11<>CD$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CE$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CF$11<>CE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CF$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CG$11<>CF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CG$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CH$11<>CG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CH$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CI$11<>CH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CI$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CJ$11<>CI$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CJ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CJ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CK$11<>CJ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CK$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CK$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CL$11<>CK$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CL$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CL$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CM$11<>CL$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CM$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CM$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CN$11<>CM$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CN$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CN$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CO$11<>CN$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CO$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CO$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CP$11<>CO$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CP$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CP$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CQ$11<>CP$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CQ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CQ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CR$11<>CQ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CR$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CR$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CS$11<>CR$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CS$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CS$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CT$11<>CS$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CT$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CT$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CU$11<>CT$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CU$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CU$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CV$11<>CU$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CV$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CV$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CW$11<>CV$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CW$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CW$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CX$11<>CW$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CX$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CX$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CY$11<>CX$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CY$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CY$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(CZ$11<>CY$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CZ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CZ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DA$11<>CZ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DA$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DB$11<>DA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DB$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DC$11<>DB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DC$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DD$11<>DC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DD$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DD$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DE$11<>DD$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DE$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DF$11<>DE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DF$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DG$11<>DF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DG$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DH$11<>DG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DH$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DI$11<>DH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DI$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DJ$11<>DI$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DJ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DJ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DK$11<>DJ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DK$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DK$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DL$11<>DK$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DL$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DL$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DM$11<>DL$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DM$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DM$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DN$11<>DM$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DN$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DN$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DO$11<>DN$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DO$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DO$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DP$11<>DO$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DP$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DP$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DQ$11<>DP$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DQ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DQ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DR$11<>DQ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DR$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DR$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DS$11<>DR$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DS$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DS$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DT$11<>DS$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DT$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DT$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DU$11<>DT$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DU$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DU$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DV$11<>DU$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DV$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DV$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DW$11<>DV$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DW$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DW$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DX$11<>DW$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DX$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DX$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DY$11<>DX$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DY$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DY$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(DZ$11<>DY$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DZ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DZ$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(EA$11<>DZ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EA$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(EB$11<>EA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EB$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(EC$11<>EB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EC$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(ED$11<>EC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(ED$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!ED$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(EE$11<>ED$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EE$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(EF$11<>EE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EF$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(EG$11<>EF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EG$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(EH$11<>EG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EH$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM22,\"BoY\",IF(EI$11<>EH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B22,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EI$11,expenses!$C$23:$O$23,0)))","v":2.0598362698427408E-3},null,null,null,"Smooth Skip First Month"]
["bldg","capital_reserves",null,"",null,{"$f":"_xlfn.XLOOKUP($B23,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Capital Reserves"},0,{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(H$11<>G$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(H$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!H$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(I$11<>H$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(I$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!I$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(J$11<>I$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(J$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!J$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(K$11<>J$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(K$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!K$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(L$11<>K$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(L$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!L$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(M$11<>L$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(M$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!M$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(N$11<>M$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(N$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!N$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(O$11<>N$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(O$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!O$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(P$11<>O$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(P$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!P$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(Q$11<>P$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(Q$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!Q$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(R$11<>Q$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(R$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!R$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(S$11<>R$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(S$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!S$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(T$11<>S$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(T$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!T$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(U$11<>T$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(U$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!U$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(V$11<>U$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(V$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!V$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(W$11<>V$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(W$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!W$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(X$11<>W$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(X$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!X$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(Y$11<>X$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(Y$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!Y$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(Z$11<>Y$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(Z$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!Z$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AA$11<>Z$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AA$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AB$11<>AA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AB$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AC$11<>AB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AC$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AD$11<>AC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AD$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AD$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AE$11<>AD$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AE$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AF$11<>AE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AF$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AG$11<>AF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AG$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AH$11<>AG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AH$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AI$11<>AH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AI$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AJ$11<>AI$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AJ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AJ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AK$11<>AJ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AK$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AK$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AL$11<>AK$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AL$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AL$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AM$11<>AL$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AM$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AM$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AN$11<>AM$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AN$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AN$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AO$11<>AN$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AO$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AO$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AP$11<>AO$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AP$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AP$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AQ$11<>AP$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AQ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AQ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AR$11<>AQ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AR$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AR$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AS$11<>AR$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AS$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AS$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AT$11<>AS$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AT$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AT$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AU$11<>AT$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AU$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AU$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AV$11<>AU$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AV$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AV$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AW$11<>AV$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AW$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AW$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AX$11<>AW$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AX$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AX$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AY$11<>AX$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AY$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AY$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(AZ$11<>AY$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(AZ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!AZ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BA$11<>AZ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BA$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BB$11<>BA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BB$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BC$11<>BB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BC$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BD$11<>BC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BD$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BD$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BE$11<>BD$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BE$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BF$11<>BE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BF$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BG$11<>BF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BG$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BH$11<>BG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BH$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BI$11<>BH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BI$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BJ$11<>BI$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BJ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BJ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BK$11<>BJ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BK$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BK$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BL$11<>BK$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BL$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BL$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BM$11<>BL$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BM$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BM$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BN$11<>BM$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BN$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BN$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BO$11<>BN$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BO$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BO$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BP$11<>BO$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BP$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BP$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BQ$11<>BP$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BQ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BQ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BR$11<>BQ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BR$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BR$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BS$11<>BR$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BS$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BS$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BT$11<>BS$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BT$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BT$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BU$11<>BT$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BU$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BU$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BV$11<>BU$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BV$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BV$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BW$11<>BV$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BW$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BW$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BX$11<>BW$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BX$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BX$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BY$11<>BX$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BY$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BY$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(BZ$11<>BY$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(BZ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!BZ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CA$11<>BZ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CA$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CB$11<>CA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CB$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CC$11<>CB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CC$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CD$11<>CC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CD$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CD$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CE$11<>CD$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CE$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CF$11<>CE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CF$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CG$11<>CF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CG$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CH$11<>CG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CH$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CI$11<>CH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CI$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CJ$11<>CI$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CJ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CJ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CK$11<>CJ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CK$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CK$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CL$11<>CK$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CL$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CL$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CM$11<>CL$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CM$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CM$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CN$11<>CM$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CN$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CN$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CO$11<>CN$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CO$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CO$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CP$11<>CO$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CP$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CP$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CQ$11<>CP$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CQ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CQ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CR$11<>CQ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CR$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CR$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CS$11<>CR$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CS$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CS$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CT$11<>CS$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CT$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CT$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CU$11<>CT$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CU$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CU$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CV$11<>CU$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CV$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CV$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CW$11<>CV$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CW$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CW$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CX$11<>CW$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CX$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CX$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CY$11<>CX$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CY$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CY$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(CZ$11<>CY$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(CZ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!CZ$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DA$11<>CZ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DA$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DB$11<>DA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DB$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DC$11<>DB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DC$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DD$11<>DC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DD$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DD$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DE$11<>DD$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DE$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DF$11<>DE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DF$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DG$11<>DF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DG$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DH$11<>DG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DH$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DI$11<>DH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DI$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DJ$11<>DI$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DJ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DJ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DK$11<>DJ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DK$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DK$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DL$11<>DK$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DL$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DL$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DM$11<>DL$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DM$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DM$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DN$11<>DM$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DN$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DN$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DO$11<>DN$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DO$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DO$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DP$11<>DO$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DP$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DP$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DQ$11<>DP$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DQ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DQ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DR$11<>DQ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DR$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DR$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DS$11<>DR$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DS$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DS$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DT$11<>DS$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DT$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DT$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DU$11<>DT$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DU$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DU$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DV$11<>DU$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DV$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DV$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DW$11<>DV$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DW$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DW$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DX$11<>DW$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DX$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DX$11,expenses!$C$23:$O$23,0)))","v":2.5000000000000001E-2},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DY$11<>DX$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DY$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DY$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(DZ$11<>DY$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(DZ$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!DZ$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(EA$11<>DZ$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EA$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EA$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(EB$11<>EA$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EB$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EB$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(EC$11<>EB$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EC$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EC$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(ED$11<>EC$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(ED$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!ED$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(EE$11<>ED$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EE$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EE$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(EF$11<>EE$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EF$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EF$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(EG$11<>EF$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EG$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EG$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(EH$11<>EG$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EH$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EH$11,expenses!$C$23:$O$23,0)))","v":0},{"$f":"_xlfn.LAMBDA(_xlpm.rate,_xlfn.SWITCH($EM23,\"BoY\",IF(EI$11<>EH$11,_xlpm.rate,0),\"Smooth\",(1+_xlpm.rate)^(1/12)-1,\"Smooth Skip First Month\",((1+_xlpm.rate)^(1/12)-1)*(EI$10<>1)))(INDEX(expenses!$C$25:$O$31,MATCH(lease_opex_detail!$B23,expenses!$A$25:$A$31,0),MATCH(lease_opex_detail!EI$11,expenses!$C$23:$O$23,0)))","v":0},null,null,null,"BoY"]
[null,null,null,""]
[null,null,null,"",null,"OpEx"]
["bldg",null,"property_taxes","",null,{"$f":"_xlfn.XLOOKUP($C26,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Property Taxes"},{"$f":"SUMIFS(expenses!$F$10:$F$16,expenses!$A$10:$A$16,lease_opex_detail!$C26)/12*-1","v":-3333.3333333333335},{"$f":"_xlfn.XLOOKUP(H$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3333.3333333333335},{"$f":"_xlfn.XLOOKUP(I$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3333.3333333333335},{"$f":"_xlfn.XLOOKUP(J$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3333.3333333333335},{"$f":"_xlfn.XLOOKUP(K$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3333.3333333333335},{"$f":"_xlfn.XLOOKUP(L$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3333.3333333333335},{"$f":"_xlfn.XLOOKUP(M$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3333.3333333333335},{"$f":"_xlfn.XLOOKUP(N$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3333.3333333333335},{"$f":"_xlfn.XLOOKUP(O$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3333.3333333333335},{"$f":"_xlfn.XLOOKUP(P$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3333.3333333333335},{"$f":"_xlfn.XLOOKUP(Q$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3333.3333333333335},{"$f":"_xlfn.XLOOKUP(R$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3333.3333333333335},{"$f":"_xlfn.XLOOKUP(S$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3333.3333333333335},{"$f":"_xlfn.XLOOKUP(T$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3416.6666666666661},{"$f":"_xlfn.XLOOKUP(U$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3416.6666666666661},{"$f":"_xlfn.XLOOKUP(V$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3416.6666666666661},{"$f":"_xlfn.XLOOKUP(W$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3416.6666666666661},{"$f":"_xlfn.XLOOKUP(X$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3416.6666666666661},{"$f":"_xlfn.XLOOKUP(Y$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3416.6666666666661},{"$f":"_xlfn.XLOOKUP(Z$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3416.6666666666661},{"$f":"_xlfn.XLOOKUP(AA$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3416.6666666666661},{"$f":"_xlfn.XLOOKUP(AB$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3416.6666666666661},{"$f":"_xlfn.XLOOKUP(AC$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3416.6666666666661},{"$f":"_xlfn.XLOOKUP(AD$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3416.6666666666661},{"$f":"_xlfn.XLOOKUP(AE$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3416.6666666666661},{"$f":"_xlfn.XLOOKUP(AF$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3502.0833333333326},{"$f":"_xlfn.XLOOKUP(AG$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3502.0833333333326},{"$f":"_xlfn.XLOOKUP(AH$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3502.0833333333326},{"$f":"_xlfn.XLOOKUP(AI$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3502.0833333333326},{"$f":"_xlfn.XLOOKUP(AJ$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3502.0833333333326},{"$f":"_xlfn.XLOOKUP(AK$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3502.0833333333326},{"$f":"_xlfn.XLOOKUP(AL$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3502.0833333333326},{"$f":"_xlfn.XLOOKUP(AM$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3502.0833333333326},{"$f":"_xlfn.XLOOKUP(AN$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3502.0833333333326},{"$f":"_xlfn.XLOOKUP(AO$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3502.0833333333326},{"$f":"_xlfn.XLOOKUP(AP$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3502.0833333333326},{"$f":"_xlfn.XLOOKUP(AQ$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3502.0833333333326},{"$f":"_xlfn.XLOOKUP(AR$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3589.6354166666661},{"$f":"_xlfn.XLOOKUP(AS$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3589.6354166666661},{"$f":"_xlfn.XLOOKUP(AT$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3589.6354166666661},{"$f":"_xlfn.XLOOKUP(AU$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3589.6354166666661},{"$f":"_xlfn.XLOOKUP(AV$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3589.6354166666661},{"$f":"_xlfn.XLOOKUP(AW$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3589.6354166666661},{"$f":"_xlfn.XLOOKUP(AX$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3589.6354166666661},{"$f":"_xlfn.XLOOKUP(AY$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3589.6354166666661},{"$f":"_xlfn.XLOOKUP(AZ$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3589.6354166666661},{"$f":"_xlfn.XLOOKUP(BA$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3589.6354166666661},{"$f":"_xlfn.XLOOKUP(BB$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3589.6354166666661},{"$f":"_xlfn.XLOOKUP(BC$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3589.6354166666661},{"$f":"_xlfn.XLOOKUP(BD$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3679.3763020833326},{"$f":"_xlfn.XLOOKUP(BE$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3679.3763020833326},{"$f":"_xlfn.XLOOKUP(BF$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3679.3763020833326},{"$f":"_xlfn.XLOOKUP(BG$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3679.3763020833326},{"$f":"_xlfn.XLOOKUP(BH$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3679.3763020833326},{"$f":"_xlfn.XLOOKUP(BI$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3679.3763020833326},{"$f":"_xlfn.XLOOKUP(BJ$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3679.3763020833326},{"$f":"_xlfn.XLOOKUP(BK$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3679.3763020833326},{"$f":"_xlfn.XLOOKUP(BL$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3679.3763020833326},{"$f":"_xlfn.XLOOKUP(BM$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3679.3763020833326},{"$f":"_xlfn.XLOOKUP(BN$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3679.3763020833326},{"$f":"_xlfn.XLOOKUP(BO$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3679.3763020833326},{"$f":"_xlfn.XLOOKUP(BP$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3771.3607096354158},{"$f":"_xlfn.XLOOKUP(BQ$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3771.3607096354158},{"$f":"_xlfn.XLOOKUP(BR$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3771.3607096354158},{"$f":"_xlfn.XLOOKUP(BS$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3771.3607096354158},{"$f":"_xlfn.XLOOKUP(BT$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3771.3607096354158},{"$f":"_xlfn.XLOOKUP(BU$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3771.3607096354158},{"$f":"_xlfn.XLOOKUP(BV$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3771.3607096354158},{"$f":"_xlfn.XLOOKUP(BW$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3771.3607096354158},{"$f":"_xlfn.XLOOKUP(BX$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3771.3607096354158},{"$f":"_xlfn.XLOOKUP(BY$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3771.3607096354158},{"$f":"_xlfn.XLOOKUP(BZ$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3771.3607096354158},{"$f":"_xlfn.XLOOKUP(CA$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3771.3607096354158},{"$f":"_xlfn.XLOOKUP(CB$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3865.644727376301},{"$f":"_xlfn.XLOOKUP(CC$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3865.644727376301},{"$f":"_xlfn.XLOOKUP(CD$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3865.644727376301},{"$f":"_xlfn.XLOOKUP(CE$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3865.644727376301},{"$f":"_xlfn.XLOOKUP(CF$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3865.644727376301},{"$f":"_xlfn.XLOOKUP(CG$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3865.644727376301},{"$f":"_xlfn.XLOOKUP(CH$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3865.644727376301},{"$f":"_xlfn.XLOOKUP(CI$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3865.644727376301},{"$f":"_xlfn.XLOOKUP(CJ$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3865.644727376301},{"$f":"_xlfn.XLOOKUP(CK$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3865.644727376301},{"$f":"_xlfn.XLOOKUP(CL$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3865.644727376301},{"$f":"_xlfn.XLOOKUP(CM$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3865.644727376301},{"$f":"_xlfn.XLOOKUP(CN$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3962.2858455607088},{"$f":"_xlfn.XLOOKUP(CO$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3962.2858455607088},{"$f":"_xlfn.XLOOKUP(CP$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3962.2858455607088},{"$f":"_xlfn.XLOOKUP(CQ$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3962.2858455607088},{"$f":"_xlfn.XLOOKUP(CR$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3962.2858455607088},{"$f":"_xlfn.XLOOKUP(CS$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3962.2858455607088},{"$f":"_xlfn.XLOOKUP(CT$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3962.2858455607088},{"$f":"_xlfn.XLOOKUP(CU$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3962.2858455607088},{"$f":"_xlfn.XLOOKUP(CV$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3962.2858455607088},{"$f":"_xlfn.XLOOKUP(CW$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3962.2858455607088},{"$f":"_xlfn.XLOOKUP(CX$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3962.2858455607088},{"$f":"_xlfn.XLOOKUP(CY$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-3962.2858455607088},{"$f":"_xlfn.XLOOKUP(CZ$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4061.3429916997261},{"$f":"_xlfn.XLOOKUP(DA$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4061.3429916997261},{"$f":"_xlfn.XLOOKUP(DB$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4061.3429916997261},{"$f":"_xlfn.XLOOKUP(DC$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4061.3429916997261},{"$f":"_xlfn.XLOOKUP(DD$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4061.3429916997261},{"$f":"_xlfn.XLOOKUP(DE$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4061.3429916997261},{"$f":"_xlfn.XLOOKUP(DF$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4061.3429916997261},{"$f":"_xlfn.XLOOKUP(DG$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4061.3429916997261},{"$f":"_xlfn.XLOOKUP(DH$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4061.3429916997261},{"$f":"_xlfn.XLOOKUP(DI$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4061.3429916997261},{"$f":"_xlfn.XLOOKUP(DJ$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4061.3429916997261},{"$f":"_xlfn.XLOOKUP(DK$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4061.3429916997261},{"$f":"_xlfn.XLOOKUP(DL$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4162.8765664922194},{"$f":"_xlfn.XLOOKUP(DM$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4162.8765664922194},{"$f":"_xlfn.XLOOKUP(DN$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4162.8765664922194},{"$f":"_xlfn.XLOOKUP(DO$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4162.8765664922194},{"$f":"_xlfn.XLOOKUP(DP$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4162.8765664922194},{"$f":"_xlfn.XLOOKUP(DQ$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4162.8765664922194},{"$f":"_xlfn.XLOOKUP(DR$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4162.8765664922194},{"$f":"_xlfn.XLOOKUP(DS$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4162.8765664922194},{"$f":"_xlfn.XLOOKUP(DT$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4162.8765664922194},{"$f":"_xlfn.XLOOKUP(DU$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4162.8765664922194},{"$f":"_xlfn.XLOOKUP(DV$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4162.8765664922194},{"$f":"_xlfn.XLOOKUP(DW$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4162.8765664922194},{"$f":"_xlfn.XLOOKUP(DX$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4266.9484806545242},{"$f":"_xlfn.XLOOKUP(DY$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4266.9484806545242},{"$f":"_xlfn.XLOOKUP(DZ$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4266.9484806545242},{"$f":"_xlfn.XLOOKUP(EA$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4266.9484806545242},{"$f":"_xlfn.XLOOKUP(EB$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4266.9484806545242},{"$f":"_xlfn.XLOOKUP(EC$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4266.9484806545242},{"$f":"_xlfn.XLOOKUP(ED$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4266.9484806545242},{"$f":"_xlfn.XLOOKUP(EE$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4266.9484806545242},{"$f":"_xlfn.XLOOKUP(EF$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4266.9484806545242},{"$f":"_xlfn.XLOOKUP(EG$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4266.9484806545242},{"$f":"_xlfn.XLOOKUP(EH$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4266.9484806545242},{"$f":"_xlfn.XLOOKUP(EI$11,expenses!$C$23:$O$23,expenses!$C$39:$O$39,0)/12*-1","v":-4266.9484806545242}]
["bldg",null,"insurance","",null,{"$f":"_xlfn.XLOOKUP($C27,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Insurance"},{"$f":"SUMIFS(expenses!$F$10:$F$16,expenses!$A$10:$A$16,lease_opex_detail!$C27)/12*-1*(1+sensi_backup!$E$26)","v":-1666.6666666666667},{"$f":"G27*(1+H20)","v":-1666.6666666666667},-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,{"$f":"AM27*(1+AN20)","v":-1751.0416666666665},-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1885.6803548177079,-1885.6803548177079,-1885.6803548177079,-1885.6803548177079,{"$f":"BS27*(1+BT20)","v":-1885.6803548177079},-1885.6803548177079,-1885.6803548177079,-1885.6803548177079,-1885.6803548177079,-1885.6803548177079,-1885.6803548177079,-1885.6803548177079,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,{"$f":"CY27*(1+CZ20)","v":-2030.6714958498628},-2030.6714958498628,-2030.6714958498628,-2030.6714958498628,-2030.6714958498628,-2030.6714958498628,-2030.6714958498628,-2030.6714958498628,-2030.6714958498628,-2030.6714958498628,-2030.6714958498628,-2030.6714958498628,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617]
["bldg",null,"cam","",null,{"$f":"_xlfn.XLOOKUP($C28,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"CAM"},{"$f":"SUMIFS(expenses!$F$10:$F$16,expenses!$A$10:$A$16,lease_opex_detail!$C28)/12*-1*(1+sensi_backup!$E$26)","v":-1250},{"$f":"G28*(1+H21)","v":-1250},-1252.5747953373034,-1255.1548943314301,-1257.7403079070446,-1260.3310470113147,-1262.9271226139574,-1265.5285457072857,-1268.135327306255,-1270.7474784485094,-1273.3650101944288,-1275.9879336271761,-1278.616259852743,-1281.2499999999984,-1283.8891652207344,-1286.5337666897142,-1289.183815604719,-1291.8393231865959,-1294.5003006793047,-1297.1667593499662,-1299.8387104889098,-1302.5161654097205,-1305.199135449288,-1307.8876319678538,-1310.58166634906,-1313.2812499999968,-1315.9863943512512,-1318.6971108569555,-1321.4134109948354,-1324.1353062662592,-1326.8628081962859,-1329.595928333714,-1332.334678251131,{"$f":"AM28*(1+AN21)","v":-1335.0790695449618},-1337.8291138355185,-1340.5848227670485,-1343.3462080077848,-1346.113281249995,-1348.8860542100308,-1351.6645386283776,-1354.4487462697045,-1357.238688922914,-1360.0343784011911,-1362.835826542055,-1365.6430452074073,-1368.4560462835841,-1371.2748416814047,-1374.099443336223,-1376.9298632079776,-1379.766113281243,-1382.6082055652796,-1385.4561520940852,-1388.3099649264452,-1391.1696561459848,-1394.035237861219,-1396.9067222056044,-1399.7841213375907,-1402.6674474406718,-1405.5567127234378,-1408.4519294196266,-1411.3531097881751,-1414.2602661132721,-1417.1734107044097,-1420.0925558964354,-1423.0177140496046,{"$f":"BS28*(1+BT21)","v":-1425.9488975496326},-1428.8861188077476,-1431.8293902607427,-1434.7787243710286,-1437.7341336266868,-1440.695630541522,-1443.6632276551154,-1446.6369375328777,-1449.6167727661023,-1452.6027459720183,-1455.5948697938445,-1458.5931569008428,-1461.5976199883717,-1464.6082717779395,-1467.6251250172595,-1470.6481924803024,-1473.677486967352,-1476.7130213050582,-1479.7548083464915,-1482.8028609711978,-1485.8571920852528,-1488.9178146213167,-1491.9847415386887,-1495.0579858233621,-1498.1375604880791,-1501.2234785723861,-1504.3157531426889,-1507.414397292308,-1510.5194241415338,-1513.6308468376826,-1516.7486785551516,-1519.8729324954757,{"$f":"CY28*(1+CZ21)","v":-1523.003621887382},-1526.1407599868476,-1529.2843600771539,-1532.434435468944,-1535.5909995002789,-1538.7540655366936,-1541.9236469712541,-1545.0997572246138,-1548.2824097450703,-1551.4716180086227,-1554.6673955190286,-1557.8697558078607,-1561.0787124345647,-1564.2942789865169,-1567.5164690790809,-1570.7452963556659,-1573.9807744877842,-1577.2229171751094,-1580.4717381455339,-1583.7272511552273,-1586.9894699886952,-1590.2584084588364,-1593.5340804070022,-1596.8164997030551,-1600.1056802454268,-1603.4016359611778,-1606.704380806056,-1610.0139287645554,-1613.3302938499767,-1616.6534901044849,-1619.98353159917,-1623.3204324341059,-1626.6642067384105,-1630.0148686703053,-1633.3724324171753,-1636.7369121956294]
["bldg",null,"other","",null,{"$f":"_xlfn.XLOOKUP($C29,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Other"},{"$f":"SUMIFS(expenses!$F$10:$F$16,expenses!$A$10:$A$16,lease_opex_detail!$C29)/12*-1*(1+sensi_backup!$E$26)","v":-333.33333333333331},{"$f":"G29*(1+H22)","v":-333.33333333333331},-334.01994542328089,-334.70797182171464,-335.39741544187848,-336.08827920301718,-336.78056603038857,-337.47427885527611,-338.16942061500123,-338.86599425293571,-339.56400271851425,-340.2634489672468,-340.96433596073132,-341.66666666666606,-342.37044405886235,-343.07567111725695,-343.78235082792492,-344.49048618309206,-345.20008018114777,-345.91113582665753,-346.62365613037576,-347.33764410925863,-348.05310278647659,-348.7700351914275,-349.48844435974911,-350.20833333333223,-350.92970516033341,-351.65256289518788,-352.37690959862255,-353.10274833766891,-353.83008218567602,-354.55891422232349,-355.28924753363469,{"$f":"AM29*(1+AN22)","v":-356.0210852119896},-356.75443035613802,-357.48928607121269,-358.22565546874239,-358.96354166666509,-359.70294778934129,-360.44387696756712,-361.18633233858765,-361.93031704611013,-362.67583424031739,-363.42288707788106,-364.17147872197506,-364.92161234228882,-365.67329111504097,-366.42651822299251,-367.1812968554604,-367.9376302083312,-368.69552148407433,-369.4549738917558,-370.21599064705185,-370.97857497226244,-371.74273009632486,-372.50845925482764,-373.27576569002395,-374.04465265084559,-374.81512339291652,-375.58718117856682,-376.36082927684646,-377.136070963539,-377.91290952117566,-378.6913482390492,-379.47139041322765,{"$f":"BS29*(1+BT22)","v":-380.25303934656847},-381.03629834873249,-381.82117073619781,-382.60765983227407,-383.39576896711623,-384.18550147773897,-384.97686070803053,-385.76985000876715,-386.564472737627,-387.36073225920461,-388.15863194502498,-388.95817517355789,-389.75936533023224,-390.56220580745037,-391.36670000460236,-392.17285132808053,-392.98066319129373,-393.79013901468198,-394.60128222573081,-395.41409625898581,-396.22858455606718,-397.04475056568424,-397.8625977436501,-398.6821295528963,-399.5033494634875,-400.32626095263606,-401.15086750471681,-401.9771726112819,-402.80517977107547,-403.63489249004846,-404.46631428137351,-405.29944866545992,{"$f":"CY29*(1+CZ22)","v":-406.1342991699683},-406.97086932982575,-407.80916268724076,-408.64918279171815,-409.4909332000741,-410.33441747645134,-411.17963919233415,-412.02660192656339,-412.8753092653518,-413.72576480229912,-414.57797213840735,-415.4319348820959,-416.28765664921701,-417.14514106307092,-418.00439175442131,-418.86541236151061,-419.72820653007551,-420.59277791336223,-421.45913017214207,-422.32726697472702,-423.19719199698511,-424.06890892235612,-424.942421441867,-425.81773325414775,-426.69484806544688,-427.5737695896471,-428.45450154828126,-429.3370476705478,-430.22141169332679,-431.10759736119564,-431.99560842644502,-432.8854486490946,-433.77712179690917,-434.67063164541446,-435.56598197791311,-436.46317658550089]
[null,null,null,"",null,"OpEx Ex. Mgmt Fee",{"$f":"SUM(G26:G29)","v":-6583.333333333333},{"$f":"SUM(H26:H29)","v":-6583.333333333333},-6586.5947407605836,-6589.8628661531448,-6593.1377233489229,-6596.4193262143317,-6599.7076886443456,-6603.0028245625617,-6606.3047479212564,-6609.6134727014451,-6612.9290129129431,-6616.2513825944225,-6619.5805958134742,-6747.9166666666633,-6751.2596092795957,-6754.6094378069702,-6757.9661664326431,-6761.3298093696867,-6764.7003808604513,-6768.0778951766224,-6771.4623666192847,-6774.8538095189779,-6778.2522382357638,-6781.6576671592802,-6785.070110708808,-6916.6145833333285,-6920.0410995115835,-6923.4746737521418,-6926.9153205934572,-6930.3630546039276,-6933.8178903819608,-6937.2798425560368,-6940.7489257847647,-6944.2251547569513,-6947.7085441916561,-6951.1991088382601,-6954.6968634765271,-7089.5299479166597,-7093.0421269993712,-7096.5615405959434,-7100.0882036082912,-7103.6221309690227,-7107.1633376415075,-7110.7118386199345,-7114.2676489293817,-7117.8307836258718,-7121.401257796445,-7124.9790865592149,-7128.5642850634376,-7266.7681966145728,-7270.3681801743533,-7273.97557911084,-7277.5904086984956,-7281.2126842432463,-7284.8424210825424,-7288.4796345854311,-7292.1243401526135,-7295.7765532165167,-7299.4362892413537,-7303.1035637231917,-7306.7783921900209,-7448.4374015299354,-7452.1273846787089,-7455.8249685886085,-7459.530168915956,{"$f":"SUM(BT26:BT29)","v":-7463.2430013493249},-7466.9634816096041,-7470.6916254500647,-7474.4274486564263,-7478.1709670469272,-7481.9221964723856,-7485.6811528162698,-7489.4478519947688,-7634.6483365681806,-7638.4305692956741,-7642.2205928033218,-7646.0184231388521,-7649.8240763830554,-7653.6375686498423,-7657.4589160863143,-7661.2881348728342,-7665.125241223097,-7668.9702513841912,-7672.8231816366742,-7676.6840482946345,-7825.5145449823831,-7829.391333528064,-7833.2761076234019,-7837.1688837173215,-7841.0696782926289,-7844.9785078660852,-7848.8953889884688,-7852.8203382446527,-7856.7533722536718,-7860.6945076687944,-7864.6437611775882,-7868.6011495019984,-8021.1524086069394,-8025.1261168662622,-8029.1080103139839,-8033.0981058102507,-8037.0964202499426,-8041.1029705627343,-8045.1177737131775,-8049.1408467007659,-8053.1722065600106,-8057.2118703605101,-8061.259855207024,-8065.3161782395455,-8221.6812188221102,-8225.7542697879162,-8229.8357105718296,-8233.9255584555049,-8238.0238307561885,-8242.1305448267995,-8246.245718056005,-8250.369367868283,-8254.5015117240091,-8258.6421671195203,-8262.7913515871969,-8266.9490826955316,-8427.2232492926596,-8431.3981265326111,-8435.5816033361225,-8439.7736974168893,-8443.9744265250883,-8448.1838084474657,-8452.4018610073999,-8456.6286020649859,{"$f":"SUM(EF26:EF29)","v":-8460.8640495171057},-8465.1082212975052,-8469.3611353768738,-8473.6228097629155]
["bldg",null,"management_fee","",null,{"$f":"_xlfn.XLOOKUP($C31,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Management Fee"},{"$f":"SUM(G6490:G6589)","v":-3482.0633349826817},{"$f":"SUM(H6490:H6589)","v":-3800.1294738578258},-3800.2892360227434,-3800.4493272715627,-3800.6097482821424,-3800.7704997337387,-3800.9315823070051,-3801.0929966839985,-3801.2547435481797,-3982.6783422291701,-3982.8899724554358,-3983.1020386053178,-4931.1868820022783,-4939.3785460992904,-4939.5919254150094,-4939.8057442571826,-4940.0200035311618,-4940.2347041441644,-4940.4498470052768,-4940.6654330254578,-4940.8814631175428,-5044.9492014941188,-5045.166122476041,-5045.3834902796707,-5045.6013058253848,-5053.9977615248226,-5054.2164753234338,-5054.435639636662,-5054.6552553924903,-5054.8753235208178,-5055.0958449534592,-5055.3168206241444,-5055.5382514685307,-5162.2076833045212,-5162.4300273109911,-5162.6528293097108,-5162.8760902440681,-5171.482457335992,-5171.7066389795691,-5171.9312824006265,-5172.156388550351,-5172.3819583818877,-5172.6079928503441,-5172.8344929127961,-5173.0614595282932,-5282.3976271601823,-5282.6255297668158,-5282.8539018155025,-5283.0827442732189,-5291.9042705424408,-5292.1340567271072,-5292.3643162336912,-5292.5950500371591,-5292.826259114483,-5293.0579444446503,-5293.2901070086646,-5293.5227477895487,-5405.5923196122367,-5405.8259197840352,-5406.0600011339402,-5406.294564653098,-5415.3366290790509,-5415.5721599183344,-5415.8081759125826,-5416.0446780611364,{"$f":"SUM(BT6490:BT6589)","v":-5416.2816673653952},-5416.5191448288169,-5416.7571114569309,-5416.9955682573382,-5531.8668793755924,-5532.1063195516863,-5532.3462529353383,-5532.5866805424766,-5187.2448675010628,-5187.486286611329,-5187.728203005433,-5187.9706177077005,-5188.2135317445654,-5188.4569461445735,-5188.7008619383905,-5188.9452801588068,-1213.0234803741791,-1213.0805562301084,-1213.1377496529556,-1213.1950608848897,-1215.4043211029166,-1215.4618686815265,-1215.519534798726,-1215.5773196986852,-1215.635223626077,-5318.1683697981862,-5318.4183834868491,-5318.668912162776,-4103.0519223656611,-4103.2449814483407,-4103.4384382011222,-4103.6322934431391,-4230.1721979011299,-4323.3804325110486,-5557.7247044659134,-5557.9793914124839,-5558.2346029724649,-5558.4903402264717,-5558.7466042573524,-5559.0033961501767,-5559.2607169922549,-5559.5185678731386,-5559.7769498846192,-5560.0358641207376,-5570.016611391964,-5702.5777551234323,-5702.8382726202772,-5703.099326740512,-5703.360918589492,-5703.6230492748509,-5703.8857199065014,-5704.1489315966473,-5704.4126854597789,-5704.6769826126829,-5704.9418241744506,-5705.2072112664719,-5715.4374772194797,-5851.4977630605154,-5851.7647934947818,-5852.0323739680225,-5852.3005056132261,-5852.5691895657201,-5852.8384269631624,-5853.108218945561,{"$f":"SUM(EF6490:EF6589)","v":-5853.3785666552703},-5853.6494712369986,-5853.9209338378096,-5854.19295560713]
[null,null,null,"",null,"Total OpEx",{"$f":"SUM(G30:G31)","v":-10065.396668316014},{"$f":"SUM(H30:H31)","v":-10383.462807191159},{"$f":"SUM(I30:I31)","v":-10386.883976783327},{"$f":"SUM(J30:J31)","v":-10390.312193424706},{"$f":"SUM(K30:K31)","v":-10393.747471631064},-10397.189825948069,-10400.639270951351,-10404.095821246559,-10407.559491469436,-10592.291814930615,-10595.81898536838,-10599.353421199739,-11550.767477815752,-11687.295212765954,-11690.851534694604,-11694.415182064153,-11697.986169963806,-11701.564513513851,-11705.150227865728,-11708.743328202079,-11712.343829736827,-11819.803011013097,-11823.418360711805,-11827.041157438951,-11830.671416534193,-11970.612344858151,-11974.257574835017,-11977.910313388804,-11981.570575985948,-11985.238378124744,-11988.91373533542,-11992.596663180182,-11996.287177253296,-12106.432838061472,-12110.138571502648,-12113.851938147971,-12117.572953720595,-12261.012405252652,-12264.74876597894,-12268.49282299657,-12272.244592158642,-12276.00408935091,-12279.771330491851,-12283.546331532731,-12287.329108457674,-12400.228410786054,-12404.02678756326,-12407.832988374717,-12411.647029336656,-12558.672467157014,-12562.50223690146,-12566.339895344532,-12570.185458735654,-12574.038943357729,-12577.900365527192,-12581.769741594097,-12585.647087942161,-12701.368872828753,-12705.26220902539,-12709.163564857132,-12713.07295684312,-12863.774030608987,-12867.699544597042,-12871.633144501191,-12875.574846977092,{"$f":"SUM(BT30:BT31)","v":-12879.524668714719},-12883.482626438421,-12887.448736906996,-12891.423016913765,-13010.03784642252,-13014.028516024071,-13018.027405751607,-13022.034532537245,-12821.893204069243,-12825.916855907002,-12829.948795808756,-12833.989040846553,-12838.037608127621,-12842.094514794415,-12846.159778024705,-12850.233415031642,-8878.1487215972757,-8882.0508076142996,-8885.96093128963,-8889.8791091795247,-9040.9188660852997,-9044.8532022095897,-9048.7956424221284,-9052.7462034160071,-9056.7049019187052,-13163.146877664272,-13167.313772475318,-13171.489250407429,-11959.805294619333,-11963.939489117136,-11968.08219937871,-11972.233442945137,-12251.324606508069,-12348.506549377311,-13586.832714779897,-13591.077497222734,-13595.331023222407,-13599.593310789205,-13603.864377970531,-13608.144242850944,-13612.432923552265,-13616.730438233648,-13621.036805091644,-13625.352042360282,-13791.697830214074,-13928.332024911349,-13932.673983192108,-13937.024885196017,-13941.384749345681,-13945.75359410165,-13950.131437962507,-13954.518299464929,-13958.914197183789,-13963.319149732204,-13967.733175761648,-13972.156293962003,-14142.660726512138,-14282.895889593126,-14287.346396830904,-14291.806071384912,-14296.274932138314,-14300.752998013186,-14305.240287970562,-14309.736821010547,{"$f":"SUM(EF30:EF31)","v":-14314.242616172376},-14318.757692534504,-14323.282069214683,-14327.815765370045]
[null,null,null,""]
[null,null,null,"",null,"Capital Reserves"]
["bldg",null,"capital_reserves","",null,{"$f":"_xlfn.XLOOKUP($C35,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Capital Reserves"},{"$f":"expenses!$L$21*expenses!$D$20*-1/12*(1+sensi_backup!$E$27)","v":-2150},{"$f":"G35*(1+H23)","v":-2150},-2150,-2150,-2150,-2150,-2150,-2150,-2150,-2150,-2150,-2150,-2150,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,{"$f":"AM35*(1+AN23)","v":-2258.84375},-2258.84375,-2258.84375,-2258.84375,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2432.5276577148429,-2432.5276577148429,-2432.5276577148429,-2432.5276577148429,{"$f":"BS35*(1+BT23)","v":-2432.5276577148429},-2432.5276577148429,-2432.5276577148429,-2432.5276577148429,-2432.5276577148429,-2432.5276577148429,-2432.5276577148429,-2432.5276577148429,-2493.3408491577138,-2493.3408491577138,-2493.3408491577138,-2493.3408491577138,-2493.3408491577138,-2493.3408491577138,-2493.3408491577138,-2493.3408491577138,-2493.3408491577138,-2493.3408491577138,-2493.3408491577138,-2493.3408491577138,-2555.6743703866564,-2555.6743703866564,-2555.6743703866564,-2555.6743703866564,-2555.6743703866564,-2555.6743703866564,-2555.6743703866564,-2555.6743703866564,-2555.6743703866564,-2555.6743703866564,-2555.6743703866564,-2555.6743703866564,{"$f":"CY35*(1+CZ23)","v":-2619.5662296463224},-2619.5662296463224,-2619.5662296463224,-2619.5662296463224,-2619.5662296463224,-2619.5662296463224,-2619.5662296463224,-2619.5662296463224,-2619.5662296463224,-2619.5662296463224,-2619.5662296463224,-2619.5662296463224,-2685.0553853874803,-2685.0553853874803,-2685.0553853874803,-2685.0553853874803,-2685.0553853874803,-2685.0553853874803,-2685.0553853874803,-2685.0553853874803,-2685.0553853874803,-2685.0553853874803,-2685.0553853874803,-2685.0553853874803,-2752.1817700221673,-2752.1817700221673,-2752.1817700221673,-2752.1817700221673,-2752.1817700221673,-2752.1817700221673,-2752.1817700221673,-2752.1817700221673,-2752.1817700221673,-2752.1817700221673,-2752.1817700221673,-2752.1817700221673]
[null,null,null,""]
[null,null,null,"",null,"Other Income"]
["bldg",null,"miscellaneous_income","",null,{"$f":"_xlfn.XLOOKUP($C38,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Miscellaneous Income"},{"$f":"_xlfn.XLOOKUP(G$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(H$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(I$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(J$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(K$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(L$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(M$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(N$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(O$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(P$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(Q$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(R$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(S$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(T$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(U$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(V$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(W$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(X$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(Y$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(Z$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AA$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AB$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AC$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AD$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AE$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AF$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AG$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AH$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AI$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AJ$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AK$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AL$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AM$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AN$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AO$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AP$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AQ$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AR$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AS$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AT$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AU$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AV$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AW$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AX$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AY$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(AZ$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BA$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BB$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BC$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BD$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BE$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BF$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BG$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BH$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BI$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BJ$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BK$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BL$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BM$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BN$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BO$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BP$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BQ$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BR$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BS$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BT$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BU$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BV$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BW$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BX$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BY$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(BZ$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(CA$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":5555.5555555555557},{"$f":"_xlfn.XLOOKUP(CB$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CC$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CD$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CE$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CF$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CG$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CH$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CI$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CJ$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CK$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CL$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CM$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CN$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CO$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CP$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CQ$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CR$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CS$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CT$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CU$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CV$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CW$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CX$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CY$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(CZ$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DA$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DB$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DC$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DD$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DE$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DF$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DG$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DH$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DI$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DJ$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DK$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DL$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DM$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DN$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DO$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DP$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DQ$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DR$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DS$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DT$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DU$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DV$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DW$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DX$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DY$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(DZ$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(EA$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(EB$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(EC$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(ED$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(EE$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(EF$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(EG$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(EH$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0},{"$f":"_xlfn.XLOOKUP(EI$9,other!$J$7:$EN$7,other!$J$22:$EN$22,0)","v":0}]
[null,null,null,""]
[null,null,null,""]
[null,null,null,"",null,"In-Place Leasing Assumptions (Lease-Level Detail)"]
[null,null,null,""]
[null,null,null,"",null,"In-Place Base Rent"]
[null,null,null,""]
[null,"total_sf",null,"",null,{"$f":"_xlfn.XLOOKUP(B45,metrics!$B$11:$B$40,metrics!$D$11:$D$40,0)","v":"Total SF"}]
[{"$f":"_xlfn.ANCHORARRAY(leases!$DB$228)","v":1},{"$f":"IF(_xlfn.ANCHORARRAY(A46)<>\"\",B45,\"\")","v":"total_sf"},null,"",null,{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A46),leases!$C$80:$CZ$80,leases!$C$81:$CZ$81,0)","v":"Suite 1 - Example Tenant Lease"},{"$f":"INDEX(leases!$C$78:$CZ$179,MATCH(_xlfn.ANCHORARRAY($B46),leases!$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY(lease_opex_detail!$A46),leases!$C$80:$CZ$80,0))","v":66000},{"$f":"_xlfn.ANCHORARRAY(G46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(H46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(I46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(J46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(K46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(L46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(M46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(N46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(O46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(P46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(Q46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(R46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(S46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(T46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(U46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(V46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(W46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(X46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(Y46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(Z46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AA46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AB46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AC46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AD46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AE46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AF46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AG46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AH46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AI46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AJ46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AK46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AL46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AM46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AN46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AO46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AP46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AQ46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AR46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AS46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AT46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AU46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AV46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AW46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AX46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AY46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(AZ46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BA46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BB46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BC46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BD46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BE46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BF46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BG46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BH46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BI46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BJ46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BK46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BL46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BM46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BN46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BO46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BP46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BQ46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BR46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BS46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BT46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BU46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BV46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BW46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BX46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BY46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(BZ46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CA46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CB46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CC46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CD46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CE46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CF46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CG46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CH46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CI46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CJ46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CK46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CL46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CM46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CN46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CO46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CP46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CQ46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CR46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CS46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CT46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CU46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CV46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CW46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CX46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CY46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(CZ46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DA46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DB46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DC46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DD46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DE46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DF46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DG46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DH46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DI46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DJ46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DK46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DL46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DM46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DN46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DO46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DP46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DQ46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DR46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DS46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DT46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DU46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DV46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DW46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DX46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DY46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(DZ46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(EA46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(EB46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(EC46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(ED46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(EE46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(EF46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(EG46)","v":66000},{"$f":"_xlfn.ANCHORARRAY(EH46)","v":66000}]
[2,"total_sf",null,"",null,"Suite 2 - Shop",20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
[3,"total_sf",null,"",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"total_sf",null,"",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"total_sf",null,"",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"total_sf",null,"",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"total_sf",null,"",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"total_sf",null,"",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"total_sf",null,"",null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"total_sf",null,"",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"total_sf",null,"",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"total_sf",null,"",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"total_sf",null,"",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"total_sf",null,"",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"total_sf",null,"",null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"total_sf",null,"",null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"total_sf",null,"",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"total_sf",null,"",null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"total_sf",null,"",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"total_sf",null,"",null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,""]
[null,null,null,""]
[null,"annual_in_place_rent_psf",null,"",null,{"$f":"_xlfn.XLOOKUP(B68,metrics!$B$11:$B$40,metrics!$D$11:$D$40,0)","v":"Annual In Place Rent PSF"}]
[{"$f":"_xlfn.ANCHORARRAY(leases!$DB$228)","v":1},{"$f":"IF(_xlfn.ANCHORARRAY(A69)<>\"\",B68,\"\")","v":"annual_in_place_rent_psf"},null,"",null,{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),leases!$C$80:$CZ$80,leases!$C$81:$CZ$81,0)","v":"Suite 1 - Example Tenant Lease"},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!G$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!G$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!H$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!H$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!I$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!I$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!J$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!J$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!K$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!K$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!L$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!L$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!M$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!M$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!N$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!N$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!O$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!O$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!P$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!P$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.2249999999999996},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!Q$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!Q$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.2249999999999996},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!R$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!R$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.2249999999999996},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!S$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!S$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.2249999999999996},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!T$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!T$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.2249999999999996},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!U$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!U$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.2249999999999996},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!V$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!V$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.2249999999999996},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!W$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!W$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.2249999999999996},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!X$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!X$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.2249999999999996},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!Y$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!Y$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.2249999999999996},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!Z$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!Z$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.2249999999999996},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AA$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AA$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.2249999999999996},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AB$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AB$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.4556249999999995},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AC$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AC$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.4556249999999995},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AD$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AD$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.4556249999999995},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AE$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AE$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.4556249999999995},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AF$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AF$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.4556249999999995},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AG$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AG$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.4556249999999995},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AH$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AH$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.4556249999999995},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AI$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AI$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.4556249999999995},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AJ$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AJ$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.4556249999999995},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AK$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AK$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.4556249999999995},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AL$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AL$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.4556249999999995},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AM$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AM$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.4556249999999995},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AN$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AN$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.692015624999998},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AO$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AO$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.692015624999998},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AP$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AP$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.692015624999998},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AQ$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AQ$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.692015624999998},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AR$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AR$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.692015624999998},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AS$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AS$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.692015624999998},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AT$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AT$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.692015624999998},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AU$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AU$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.692015624999998},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AV$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AV$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.692015624999998},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AW$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AW$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.692015624999998},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AX$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AX$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.692015624999998},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AY$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AY$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.692015624999998},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!AZ$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!AZ$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.9343160156249972},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BA$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BA$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.9343160156249972},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BB$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BB$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.9343160156249972},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BC$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BC$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.9343160156249972},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BD$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BD$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.9343160156249972},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BE$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BE$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.9343160156249972},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BF$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BF$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.9343160156249972},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BG$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BG$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.9343160156249972},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BH$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BH$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.9343160156249972},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BI$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BI$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.9343160156249972},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BJ$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BJ$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.9343160156249972},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BK$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BK$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":9.9343160156249972},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BL$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BL$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.182673916015622},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BM$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BM$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.182673916015622},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BN$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BN$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.182673916015622},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BO$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BO$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.182673916015622},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BP$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BP$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.182673916015622},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BQ$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BQ$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.182673916015622},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BR$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BR$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.182673916015622},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BS$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BS$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.182673916015622},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BT$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BT$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.182673916015622},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BU$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BU$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.182673916015622},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BV$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BV$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.182673916015622},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BW$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BW$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.182673916015622},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BX$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BX$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.437240763916012},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BY$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BY$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.437240763916012},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!BZ$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!BZ$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.437240763916012},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CA$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CA$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.437240763916012},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CB$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CB$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.437240763916012},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CC$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CC$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.437240763916012},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CD$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CD$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.437240763916012},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CE$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CE$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.437240763916012},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CF$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CF$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.437240763916012},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CG$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CG$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.437240763916012},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CH$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CH$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.437240763916012},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CI$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CI$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":10.437240763916012},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CJ$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CJ$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CK$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CK$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CL$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CL$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CM$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CM$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CN$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CN$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CO$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CO$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CP$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CP$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CQ$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CQ$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CR$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CR$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CS$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CS$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CT$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CT$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CU$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CU$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CV$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CV$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CW$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CW$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CX$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CX$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CY$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CY$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!CZ$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!CZ$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DA$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DA$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DB$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DB$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DC$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DC$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DD$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DD$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DE$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DE$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DF$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DF$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DG$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DG$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DH$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DH$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DI$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DI$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DJ$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DJ$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DK$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DK$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DL$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DL$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DM$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DM$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DN$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DN$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DO$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DO$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DP$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DP$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DQ$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DQ$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DR$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DR$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DS$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DS$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DT$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DT$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DU$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DU$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DV$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DV$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DW$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DW$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DX$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DX$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DY$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DY$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!DZ$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!DZ$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!EA$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!EA$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!EB$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!EB$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!EC$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!EC$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!ED$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!ED$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!EE$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!EE$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!EF$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!EF$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!EG$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!EG$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!EH$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!EH$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A69),(_xlfn.ANCHORARRAY(leases!$DL$260))*(_xlfn.ANCHORARRAY(leases!$DM$260)<=lease_opex_detail!EI$9)*(_xlfn.ANCHORARRAY(leases!$DN$260)>=lease_opex_detail!EI$9),_xlfn.ANCHORARRAY(leases!$DO$260),0,0,1)","v":0}]
[2,"annual_in_place_rent_psf",null,"",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,9,9,9,9,9,9,9,9,9,9,9,9,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.2249999999999996,9.4556249999999995,9.4556249999999995,9.4556249999999995,9.4556249999999995,9.4556249999999995,9.4556249999999995,9.4556249999999995,9.4556249999999995,9.4556249999999995,9.4556249999999995,9.4556249999999995,9.4556249999999995,9.692015624999998,9.692015624999998,9.692015624999998,9.692015624999998,9.692015624999998,9.692015624999998,9.692015624999998,9.692015624999998,9.692015624999998,9.692015624999998,9.692015624999998,9.692015624999998,9.9343160156249972,9.9343160156249972,9.9343160156249972,9.9343160156249972,9.9343160156249972,9.9343160156249972,9.9343160156249972,9.9343160156249972,9.9343160156249972,9.9343160156249972,9.9343160156249972,9.9343160156249972,10.182673916015622,10.182673916015622,10.182673916015622,10.182673916015622,10.182673916015622,10.182673916015622,10.182673916015622,10.182673916015622,10.182673916015622,10.182673916015622,10.182673916015622,10.182673916015622,10.437240763916012,10.437240763916012,10.437240763916012,10.437240763916012,10.437240763916012,10.437240763916012,10.437240763916012,10.437240763916012,10.437240763916012,10.437240763916012,10.437240763916012,10.437240763916012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"annual_in_place_rent_psf",null,"",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"annual_in_place_rent_psf",null,"",null,"Suite 4 - Blank",8.2899999999999991,8.2899999999999991,8.2899999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"annual_in_place_rent_psf",null,"",null,"Suite 5 - Blank",8.2899999999999991,8.2899999999999991,8.2899999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"annual_in_place_rent_psf",null,"",null,"Suite 6 - Blank",8.2899999999999991,8.2899999999999991,8.2899999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"annual_in_place_rent_psf",null,"",null,"Suite 7 - Blank",8.2899999999999991,8.2899999999999991,8.2899999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"annual_in_place_rent_psf",null,"",null,"Suite 8 - Blank",8.2899999999999991,8.2899999999999991,8.2899999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"annual_in_place_rent_psf",null,"",null,"Suite 9 - Blank",8.2899999999999991,8.2899999999999991,8.2899999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"annual_in_place_rent_psf",null,"",null,"Suite 10 - Blank",8.2899999999999991,8.2899999999999991,8.2899999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"annual_in_place_rent_psf",null,"",null,"Suite 11 - Blank",8.2899999999999991,8.2899999999999991,8.2899999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"annual_in_place_rent_psf",null,"",null,"Suite 12 - Blank",8.2899999999999991,8.2899999999999991,8.2899999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"annual_in_place_rent_psf",null,"",null,"Suite 13 - Blank",8.2899999999999991,8.2899999999999991,8.2899999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"annual_in_place_rent_psf",null,"",null,"Suite 14 - Blank",8.2899999999999991,8.2899999999999991,8.2899999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"annual_in_place_rent_psf",null,"",null,"Suite 15 - Blank",8.2899999999999991,8.2899999999999991,8.2899999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"annual_in_place_rent_psf",null,"",null,"Suite 16 - Blank",8.2899999999999991,8.2899999999999991,8.2899999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"annual_in_place_rent_psf",null,"",null,"Suite 17 - Blank",8.2899999999999991,8.2899999999999991,8.2899999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"annual_in_place_rent_psf",null,"",null,"Suite 18 - Blank",8.2899999999999991,8.2899999999999991,8.2899999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"annual_in_place_rent_psf",null,"",null,"Suite 19 - Blank",8.2899999999999991,8.2899999999999991,8.2899999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"annual_in_place_rent_psf",null,"",null,"Suite 20 - Blank",8.2899999999999991,8.2899999999999991,8.2899999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,""]
[null,null,null,""]
[null,null,"in_place_base_rent","",null,{"$f":"_xlfn.XLOOKUP($C91,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"In-Place Base Rent"}]
[{"$f":"_xlfn.ANCHORARRAY(leases!$DB$228)","v":1},null,{"$f":"IF(_xlfn.ANCHORARRAY(A92)<>\"\",C91,\"\")","v":"in_place_base_rent"},"",null,{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A92),leases!$C$80:$CZ$80,leases!$C$81:$CZ$81,0)","v":"Suite 1 - Example Tenant Lease"},{"$f":"_xlfn.ANCHORARRAY(G46)*_xlfn.ANCHORARRAY(G69)/12","v":49500},{"$f":"_xlfn.ANCHORARRAY(H46)*_xlfn.ANCHORARRAY(H69)/12","v":49500},{"$f":"_xlfn.ANCHORARRAY(I46)*_xlfn.ANCHORARRAY(I69)/12","v":49500},{"$f":"_xlfn.ANCHORARRAY(J46)*_xlfn.ANCHORARRAY(J69)/12","v":49500},{"$f":"_xlfn.ANCHORARRAY(K46)*_xlfn.ANCHORARRAY(K69)/12","v":49500},{"$f":"_xlfn.ANCHORARRAY(L46)*_xlfn.ANCHORARRAY(L69)/12","v":49500},{"$f":"_xlfn.ANCHORARRAY(M46)*_xlfn.ANCHORARRAY(M69)/12","v":49500},{"$f":"_xlfn.ANCHORARRAY(N46)*_xlfn.ANCHORARRAY(N69)/12","v":49500},{"$f":"_xlfn.ANCHORARRAY(O46)*_xlfn.ANCHORARRAY(O69)/12","v":49500},{"$f":"_xlfn.ANCHORARRAY(P46)*_xlfn.ANCHORARRAY(P69)/12","v":50737.5},{"$f":"_xlfn.ANCHORARRAY(Q46)*_xlfn.ANCHORARRAY(Q69)/12","v":50737.5},{"$f":"_xlfn.ANCHORARRAY(R46)*_xlfn.ANCHORARRAY(R69)/12","v":50737.5},{"$f":"_xlfn.ANCHORARRAY(S46)*_xlfn.ANCHORARRAY(S69)/12","v":50737.5},{"$f":"_xlfn.ANCHORARRAY(T46)*_xlfn.ANCHORARRAY(T69)/12","v":50737.5},{"$f":"_xlfn.ANCHORARRAY(U46)*_xlfn.ANCHORARRAY(U69)/12","v":50737.5},{"$f":"_xlfn.ANCHORARRAY(V46)*_xlfn.ANCHORARRAY(V69)/12","v":50737.5},{"$f":"_xlfn.ANCHORARRAY(W46)*_xlfn.ANCHORARRAY(W69)/12","v":50737.5},{"$f":"_xlfn.ANCHORARRAY(X46)*_xlfn.ANCHORARRAY(X69)/12","v":50737.5},{"$f":"_xlfn.ANCHORARRAY(Y46)*_xlfn.ANCHORARRAY(Y69)/12","v":50737.5},{"$f":"_xlfn.ANCHORARRAY(Z46)*_xlfn.ANCHORARRAY(Z69)/12","v":50737.5},{"$f":"_xlfn.ANCHORARRAY(AA46)*_xlfn.ANCHORARRAY(AA69)/12","v":50737.5},{"$f":"_xlfn.ANCHORARRAY(AB46)*_xlfn.ANCHORARRAY(AB69)/12","v":52005.9375},{"$f":"_xlfn.ANCHORARRAY(AC46)*_xlfn.ANCHORARRAY(AC69)/12","v":52005.9375},{"$f":"_xlfn.ANCHORARRAY(AD46)*_xlfn.ANCHORARRAY(AD69)/12","v":52005.9375},{"$f":"_xlfn.ANCHORARRAY(AE46)*_xlfn.ANCHORARRAY(AE69)/12","v":52005.9375},{"$f":"_xlfn.ANCHORARRAY(AF46)*_xlfn.ANCHORARRAY(AF69)/12","v":52005.9375},{"$f":"_xlfn.ANCHORARRAY(AG46)*_xlfn.ANCHORARRAY(AG69)/12","v":52005.9375},{"$f":"_xlfn.ANCHORARRAY(AH46)*_xlfn.ANCHORARRAY(AH69)/12","v":52005.9375},{"$f":"_xlfn.ANCHORARRAY(AI46)*_xlfn.ANCHORARRAY(AI69)/12","v":52005.9375},{"$f":"_xlfn.ANCHORARRAY(AJ46)*_xlfn.ANCHORARRAY(AJ69)/12","v":52005.9375},{"$f":"_xlfn.ANCHORARRAY(AK46)*_xlfn.ANCHORARRAY(AK69)/12","v":52005.9375},{"$f":"_xlfn.ANCHORARRAY(AL46)*_xlfn.ANCHORARRAY(AL69)/12","v":52005.9375},{"$f":"_xlfn.ANCHORARRAY(AM46)*_xlfn.ANCHORARRAY(AM69)/12","v":52005.9375},{"$f":"_xlfn.ANCHORARRAY(AN46)*_xlfn.ANCHORARRAY(AN69)/12","v":53306.085937499993},{"$f":"_xlfn.ANCHORARRAY(AO46)*_xlfn.ANCHORARRAY(AO69)/12","v":53306.085937499993},{"$f":"_xlfn.ANCHORARRAY(AP46)*_xlfn.ANCHORARRAY(AP69)/12","v":53306.085937499993},{"$f":"_xlfn.ANCHORARRAY(AQ46)*_xlfn.ANCHORARRAY(AQ69)/12","v":53306.085937499993},{"$f":"_xlfn.ANCHORARRAY(AR46)*_xlfn.ANCHORARRAY(AR69)/12","v":53306.085937499993},{"$f":"_xlfn.ANCHORARRAY(AS46)*_xlfn.ANCHORARRAY(AS69)/12","v":53306.085937499993},{"$f":"_xlfn.ANCHORARRAY(AT46)*_xlfn.ANCHORARRAY(AT69)/12","v":53306.085937499993},{"$f":"_xlfn.ANCHORARRAY(AU46)*_xlfn.ANCHORARRAY(AU69)/12","v":53306.085937499993},{"$f":"_xlfn.ANCHORARRAY(AV46)*_xlfn.ANCHORARRAY(AV69)/12","v":53306.085937499993},{"$f":"_xlfn.ANCHORARRAY(AW46)*_xlfn.ANCHORARRAY(AW69)/12","v":53306.085937499993},{"$f":"_xlfn.ANCHORARRAY(AX46)*_xlfn.ANCHORARRAY(AX69)/12","v":53306.085937499993},{"$f":"_xlfn.ANCHORARRAY(AY46)*_xlfn.ANCHORARRAY(AY69)/12","v":53306.085937499993},{"$f":"_xlfn.ANCHORARRAY(AZ46)*_xlfn.ANCHORARRAY(AZ69)/12","v":54638.738085937483},{"$f":"_xlfn.ANCHORARRAY(BA46)*_xlfn.ANCHORARRAY(BA69)/12","v":54638.738085937483},{"$f":"_xlfn.ANCHORARRAY(BB46)*_xlfn.ANCHORARRAY(BB69)/12","v":54638.738085937483},{"$f":"_xlfn.ANCHORARRAY(BC46)*_xlfn.ANCHORARRAY(BC69)/12","v":54638.738085937483},{"$f":"_xlfn.ANCHORARRAY(BD46)*_xlfn.ANCHORARRAY(BD69)/12","v":54638.738085937483},{"$f":"_xlfn.ANCHORARRAY(BE46)*_xlfn.ANCHORARRAY(BE69)/12","v":54638.738085937483},{"$f":"_xlfn.ANCHORARRAY(BF46)*_xlfn.ANCHORARRAY(BF69)/12","v":54638.738085937483},{"$f":"_xlfn.ANCHORARRAY(BG46)*_xlfn.ANCHORARRAY(BG69)/12","v":54638.738085937483},{"$f":"_xlfn.ANCHORARRAY(BH46)*_xlfn.ANCHORARRAY(BH69)/12","v":54638.738085937483},{"$f":"_xlfn.ANCHORARRAY(BI46)*_xlfn.ANCHORARRAY(BI69)/12","v":54638.738085937483},{"$f":"_xlfn.ANCHORARRAY(BJ46)*_xlfn.ANCHORARRAY(BJ69)/12","v":54638.738085937483},{"$f":"_xlfn.ANCHORARRAY(BK46)*_xlfn.ANCHORARRAY(BK69)/12","v":54638.738085937483},{"$f":"_xlfn.ANCHORARRAY(BL46)*_xlfn.ANCHORARRAY(BL69)/12","v":56004.70653808592},{"$f":"_xlfn.ANCHORARRAY(BM46)*_xlfn.ANCHORARRAY(BM69)/12","v":56004.70653808592},{"$f":"_xlfn.ANCHORARRAY(BN46)*_xlfn.ANCHORARRAY(BN69)/12","v":56004.70653808592},{"$f":"_xlfn.ANCHORARRAY(BO46)*_xlfn.ANCHORARRAY(BO69)/12","v":56004.70653808592},{"$f":"_xlfn.ANCHORARRAY(BP46)*_xlfn.ANCHORARRAY(BP69)/12","v":56004.70653808592},{"$f":"_xlfn.ANCHORARRAY(BQ46)*_xlfn.ANCHORARRAY(BQ69)/12","v":56004.70653808592},{"$f":"_xlfn.ANCHORARRAY(BR46)*_xlfn.ANCHORARRAY(BR69)/12","v":56004.70653808592},{"$f":"_xlfn.ANCHORARRAY(BS46)*_xlfn.ANCHORARRAY(BS69)/12","v":56004.70653808592},{"$f":"_xlfn.ANCHORARRAY(BT46)*_xlfn.ANCHORARRAY(BT69)/12","v":56004.70653808592},{"$f":"_xlfn.ANCHORARRAY(BU46)*_xlfn.ANCHORARRAY(BU69)/12","v":56004.70653808592},{"$f":"_xlfn.ANCHORARRAY(BV46)*_xlfn.ANCHORARRAY(BV69)/12","v":56004.70653808592},{"$f":"_xlfn.ANCHORARRAY(BW46)*_xlfn.ANCHORARRAY(BW69)/12","v":56004.70653808592},{"$f":"_xlfn.ANCHORARRAY(BX46)*_xlfn.ANCHORARRAY(BX69)/12","v":57404.824201538075},{"$f":"_xlfn.ANCHORARRAY(BY46)*_xlfn.ANCHORARRAY(BY69)/12","v":57404.824201538075},{"$f":"_xlfn.ANCHORARRAY(BZ46)*_xlfn.ANCHORARRAY(BZ69)/12","v":57404.824201538075},{"$f":"_xlfn.ANCHORARRAY(CA46)*_xlfn.ANCHORARRAY(CA69)/12","v":57404.824201538075},{"$f":"_xlfn.ANCHORARRAY(CB46)*_xlfn.ANCHORARRAY(CB69)/12","v":57404.824201538075},{"$f":"_xlfn.ANCHORARRAY(CC46)*_xlfn.ANCHORARRAY(CC69)/12","v":57404.824201538075},{"$f":"_xlfn.ANCHORARRAY(CD46)*_xlfn.ANCHORARRAY(CD69)/12","v":57404.824201538075},{"$f":"_xlfn.ANCHORARRAY(CE46)*_xlfn.ANCHORARRAY(CE69)/12","v":57404.824201538075},{"$f":"_xlfn.ANCHORARRAY(CF46)*_xlfn.ANCHORARRAY(CF69)/12","v":57404.824201538075},{"$f":"_xlfn.ANCHORARRAY(CG46)*_xlfn.ANCHORARRAY(CG69)/12","v":57404.824201538075},{"$f":"_xlfn.ANCHORARRAY(CH46)*_xlfn.ANCHORARRAY(CH69)/12","v":57404.824201538075},{"$f":"_xlfn.ANCHORARRAY(CI46)*_xlfn.ANCHORARRAY(CI69)/12","v":57404.824201538075},{"$f":"_xlfn.ANCHORARRAY(CJ46)*_xlfn.ANCHORARRAY(CJ69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(CK46)*_xlfn.ANCHORARRAY(CK69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(CL46)*_xlfn.ANCHORARRAY(CL69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(CM46)*_xlfn.ANCHORARRAY(CM69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(CN46)*_xlfn.ANCHORARRAY(CN69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(CO46)*_xlfn.ANCHORARRAY(CO69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(CP46)*_xlfn.ANCHORARRAY(CP69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(CQ46)*_xlfn.ANCHORARRAY(CQ69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(CR46)*_xlfn.ANCHORARRAY(CR69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(CS46)*_xlfn.ANCHORARRAY(CS69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(CT46)*_xlfn.ANCHORARRAY(CT69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(CU46)*_xlfn.ANCHORARRAY(CU69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(CV46)*_xlfn.ANCHORARRAY(CV69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(CW46)*_xlfn.ANCHORARRAY(CW69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(CX46)*_xlfn.ANCHORARRAY(CX69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(CY46)*_xlfn.ANCHORARRAY(CY69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(CZ46)*_xlfn.ANCHORARRAY(CZ69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DA46)*_xlfn.ANCHORARRAY(DA69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DB46)*_xlfn.ANCHORARRAY(DB69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DC46)*_xlfn.ANCHORARRAY(DC69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DD46)*_xlfn.ANCHORARRAY(DD69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DE46)*_xlfn.ANCHORARRAY(DE69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DF46)*_xlfn.ANCHORARRAY(DF69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DG46)*_xlfn.ANCHORARRAY(DG69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DH46)*_xlfn.ANCHORARRAY(DH69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DI46)*_xlfn.ANCHORARRAY(DI69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DJ46)*_xlfn.ANCHORARRAY(DJ69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DK46)*_xlfn.ANCHORARRAY(DK69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DL46)*_xlfn.ANCHORARRAY(DL69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DM46)*_xlfn.ANCHORARRAY(DM69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DN46)*_xlfn.ANCHORARRAY(DN69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DO46)*_xlfn.ANCHORARRAY(DO69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DP46)*_xlfn.ANCHORARRAY(DP69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DQ46)*_xlfn.ANCHORARRAY(DQ69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DR46)*_xlfn.ANCHORARRAY(DR69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DS46)*_xlfn.ANCHORARRAY(DS69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DT46)*_xlfn.ANCHORARRAY(DT69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DU46)*_xlfn.ANCHORARRAY(DU69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DV46)*_xlfn.ANCHORARRAY(DV69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DW46)*_xlfn.ANCHORARRAY(DW69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DX46)*_xlfn.ANCHORARRAY(DX69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DY46)*_xlfn.ANCHORARRAY(DY69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(DZ46)*_xlfn.ANCHORARRAY(DZ69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(EA46)*_xlfn.ANCHORARRAY(EA69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(EB46)*_xlfn.ANCHORARRAY(EB69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(EC46)*_xlfn.ANCHORARRAY(EC69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(ED46)*_xlfn.ANCHORARRAY(ED69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(EE46)*_xlfn.ANCHORARRAY(EE69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(EF46)*_xlfn.ANCHORARRAY(EF69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(EG46)*_xlfn.ANCHORARRAY(EG69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(EH46)*_xlfn.ANCHORARRAY(EH69)/12","v":0},{"$f":"_xlfn.ANCHORARRAY(EI46)*_xlfn.ANCHORARRAY(EI69)/12","v":0},null,{"$f":"_xlfn._xlws.FILTER(_xlfn.BYROW(F92:EJ112,_xlfn.LAMBDA(_xlpm.x,SUM(_xlpm.x))),A92:A112<>\"\")","v":4334673.5071567409}]
[2,null,"in_place_base_rent","",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15375,15375,15375,15375,15375,15375,15375,15375,15375,15375,15375,15375,15759.375,15759.375,15759.375,15759.375,15759.375,15759.375,15759.375,15759.375,15759.375,15759.375,15759.375,15759.375,16153.359374999998,16153.359374999998,16153.359374999998,16153.359374999998,16153.359374999998,16153.359374999998,16153.359374999998,16153.359374999998,16153.359374999998,16153.359374999998,16153.359374999998,16153.359374999998,16557.193359374996,16557.193359374996,16557.193359374996,16557.193359374996,16557.193359374996,16557.193359374996,16557.193359374996,16557.193359374996,16557.193359374996,16557.193359374996,16557.193359374996,16557.193359374996,16971.12319335937,16971.12319335937,16971.12319335937,16971.12319335937,16971.12319335937,16971.12319335937,16971.12319335937,16971.12319335937,16971.12319335937,16971.12319335937,16971.12319335937,16971.12319335937,17395.401273193354,17395.401273193354,17395.401273193354,17395.401273193354,17395.401273193354,17395.401273193354,17395.401273193354,17395.401273193354,17395.401273193354,17395.401273193354,17395.401273193354,17395.401273193354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1358537.4264111326]
[3,null,"in_place_base_rent","",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,null,"in_place_base_rent","",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,null,"in_place_base_rent","",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,null,"in_place_base_rent","",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,null,"in_place_base_rent","",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,null,"in_place_base_rent","",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,null,"in_place_base_rent","",null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,null,"in_place_base_rent","",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,null,"in_place_base_rent","",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[12,null,"in_place_base_rent","",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[13,null,"in_place_base_rent","",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[14,null,"in_place_base_rent","",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,null,"in_place_base_rent","",null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,null,"in_place_base_rent","",null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,null,"in_place_base_rent","",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[18,null,"in_place_base_rent","",null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,null,"in_place_base_rent","",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[20,null,"in_place_base_rent","",null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,""]
[null,null,null,""]
[null,null,"in_place_free_rent","",null,{"$f":"_xlfn.XLOOKUP($C114,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"In Place Free Rent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"up_front_free_rent_begins","up_front_free_rent_ends"]
[{"$f":"_xlfn.ANCHORARRAY(leases!$DB$228)","v":1},null,{"$f":"IF(_xlfn.ANCHORARRAY($A115)<>\"\",C114,\"\")","v":"in_place_free_rent"},"",null,{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY(A115),leases!$C$80:$CZ$80,leases!$C$81:$CZ$81,0)","v":"Suite 1 - Example Tenant Lease"},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(G92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(G$9>=_xlfn.ANCHORARRAY($EM$115))*(G$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(H92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(H$9>=_xlfn.ANCHORARRAY($EM$115))*(H$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(I92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(I$9>=_xlfn.ANCHORARRAY($EM$115))*(I$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(J92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(J$9>=_xlfn.ANCHORARRAY($EM$115))*(J$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(K92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(K$9>=_xlfn.ANCHORARRAY($EM$115))*(K$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(L92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(L$9>=_xlfn.ANCHORARRAY($EM$115))*(L$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(M92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(M$9>=_xlfn.ANCHORARRAY($EM$115))*(M$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(N92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(N$9>=_xlfn.ANCHORARRAY($EM$115))*(N$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(O92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(O$9>=_xlfn.ANCHORARRAY($EM$115))*(O$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(P92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(P$9>=_xlfn.ANCHORARRAY($EM$115))*(P$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(Q92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(Q$9>=_xlfn.ANCHORARRAY($EM$115))*(Q$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(R92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(R$9>=_xlfn.ANCHORARRAY($EM$115))*(R$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(S92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(S$9>=_xlfn.ANCHORARRAY($EM$115))*(S$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(T92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(T$9>=_xlfn.ANCHORARRAY($EM$115))*(T$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(U92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(U$9>=_xlfn.ANCHORARRAY($EM$115))*(U$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(V92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(V$9>=_xlfn.ANCHORARRAY($EM$115))*(V$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(W92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(W$9>=_xlfn.ANCHORARRAY($EM$115))*(W$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(X92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(X$9>=_xlfn.ANCHORARRAY($EM$115))*(X$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(Y92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(Y$9>=_xlfn.ANCHORARRAY($EM$115))*(Y$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(Z92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(Z$9>=_xlfn.ANCHORARRAY($EM$115))*(Z$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AA92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AA$9>=_xlfn.ANCHORARRAY($EM$115))*(AA$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AB92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AB$9>=_xlfn.ANCHORARRAY($EM$115))*(AB$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AC92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AC$9>=_xlfn.ANCHORARRAY($EM$115))*(AC$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AD92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AD$9>=_xlfn.ANCHORARRAY($EM$115))*(AD$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AE92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AE$9>=_xlfn.ANCHORARRAY($EM$115))*(AE$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AF92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AF$9>=_xlfn.ANCHORARRAY($EM$115))*(AF$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AG92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AG$9>=_xlfn.ANCHORARRAY($EM$115))*(AG$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AH92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AH$9>=_xlfn.ANCHORARRAY($EM$115))*(AH$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AI92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AI$9>=_xlfn.ANCHORARRAY($EM$115))*(AI$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AJ92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AJ$9>=_xlfn.ANCHORARRAY($EM$115))*(AJ$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AK92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AK$9>=_xlfn.ANCHORARRAY($EM$115))*(AK$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AL92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AL$9>=_xlfn.ANCHORARRAY($EM$115))*(AL$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AM92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AM$9>=_xlfn.ANCHORARRAY($EM$115))*(AM$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AN92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AN$9>=_xlfn.ANCHORARRAY($EM$115))*(AN$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AO92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AO$9>=_xlfn.ANCHORARRAY($EM$115))*(AO$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AP92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AP$9>=_xlfn.ANCHORARRAY($EM$115))*(AP$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AQ92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AQ$9>=_xlfn.ANCHORARRAY($EM$115))*(AQ$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AR92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AR$9>=_xlfn.ANCHORARRAY($EM$115))*(AR$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AS92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AS$9>=_xlfn.ANCHORARRAY($EM$115))*(AS$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AT92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AT$9>=_xlfn.ANCHORARRAY($EM$115))*(AT$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AU92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AU$9>=_xlfn.ANCHORARRAY($EM$115))*(AU$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AV92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AV$9>=_xlfn.ANCHORARRAY($EM$115))*(AV$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AW92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AW$9>=_xlfn.ANCHORARRAY($EM$115))*(AW$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AX92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AX$9>=_xlfn.ANCHORARRAY($EM$115))*(AX$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AY92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AY$9>=_xlfn.ANCHORARRAY($EM$115))*(AY$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(AZ92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(AZ$9>=_xlfn.ANCHORARRAY($EM$115))*(AZ$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BA92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BA$9>=_xlfn.ANCHORARRAY($EM$115))*(BA$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BB92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BB$9>=_xlfn.ANCHORARRAY($EM$115))*(BB$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BC92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BC$9>=_xlfn.ANCHORARRAY($EM$115))*(BC$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BD92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BD$9>=_xlfn.ANCHORARRAY($EM$115))*(BD$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BE92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BE$9>=_xlfn.ANCHORARRAY($EM$115))*(BE$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BF92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BF$9>=_xlfn.ANCHORARRAY($EM$115))*(BF$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BG92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BG$9>=_xlfn.ANCHORARRAY($EM$115))*(BG$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BH92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BH$9>=_xlfn.ANCHORARRAY($EM$115))*(BH$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BI92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BI$9>=_xlfn.ANCHORARRAY($EM$115))*(BI$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BJ92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BJ$9>=_xlfn.ANCHORARRAY($EM$115))*(BJ$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BK92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BK$9>=_xlfn.ANCHORARRAY($EM$115))*(BK$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BL92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BL$9>=_xlfn.ANCHORARRAY($EM$115))*(BL$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BM92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BM$9>=_xlfn.ANCHORARRAY($EM$115))*(BM$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BN92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BN$9>=_xlfn.ANCHORARRAY($EM$115))*(BN$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BO92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BO$9>=_xlfn.ANCHORARRAY($EM$115))*(BO$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BP92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BP$9>=_xlfn.ANCHORARRAY($EM$115))*(BP$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BQ92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BQ$9>=_xlfn.ANCHORARRAY($EM$115))*(BQ$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BR92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BR$9>=_xlfn.ANCHORARRAY($EM$115))*(BR$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BS92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BS$9>=_xlfn.ANCHORARRAY($EM$115))*(BS$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BT92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BT$9>=_xlfn.ANCHORARRAY($EM$115))*(BT$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BU92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BU$9>=_xlfn.ANCHORARRAY($EM$115))*(BU$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BV92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BV$9>=_xlfn.ANCHORARRAY($EM$115))*(BV$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BW92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BW$9>=_xlfn.ANCHORARRAY($EM$115))*(BW$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BX92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BX$9>=_xlfn.ANCHORARRAY($EM$115))*(BX$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BY92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BY$9>=_xlfn.ANCHORARRAY($EM$115))*(BY$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(BZ92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(BZ$9>=_xlfn.ANCHORARRAY($EM$115))*(BZ$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CA92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CA$9>=_xlfn.ANCHORARRAY($EM$115))*(CA$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CB92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CB$9>=_xlfn.ANCHORARRAY($EM$115))*(CB$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CC92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CC$9>=_xlfn.ANCHORARRAY($EM$115))*(CC$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CD92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CD$9>=_xlfn.ANCHORARRAY($EM$115))*(CD$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CE92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CE$9>=_xlfn.ANCHORARRAY($EM$115))*(CE$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CF92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CF$9>=_xlfn.ANCHORARRAY($EM$115))*(CF$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CG92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CG$9>=_xlfn.ANCHORARRAY($EM$115))*(CG$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CH92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CH$9>=_xlfn.ANCHORARRAY($EM$115))*(CH$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CI92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CI$9>=_xlfn.ANCHORARRAY($EM$115))*(CI$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CJ92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CJ$9>=_xlfn.ANCHORARRAY($EM$115))*(CJ$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CK92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CK$9>=_xlfn.ANCHORARRAY($EM$115))*(CK$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CL92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CL$9>=_xlfn.ANCHORARRAY($EM$115))*(CL$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CM92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CM$9>=_xlfn.ANCHORARRAY($EM$115))*(CM$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CN92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CN$9>=_xlfn.ANCHORARRAY($EM$115))*(CN$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CO92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CO$9>=_xlfn.ANCHORARRAY($EM$115))*(CO$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CP92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CP$9>=_xlfn.ANCHORARRAY($EM$115))*(CP$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CQ92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CQ$9>=_xlfn.ANCHORARRAY($EM$115))*(CQ$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CR92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CR$9>=_xlfn.ANCHORARRAY($EM$115))*(CR$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CS92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CS$9>=_xlfn.ANCHORARRAY($EM$115))*(CS$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CT92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CT$9>=_xlfn.ANCHORARRAY($EM$115))*(CT$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CU92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CU$9>=_xlfn.ANCHORARRAY($EM$115))*(CU$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CV92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CV$9>=_xlfn.ANCHORARRAY($EM$115))*(CV$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CW92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CW$9>=_xlfn.ANCHORARRAY($EM$115))*(CW$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CX92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CX$9>=_xlfn.ANCHORARRAY($EM$115))*(CX$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CY92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CY$9>=_xlfn.ANCHORARRAY($EM$115))*(CY$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(CZ92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(CZ$9>=_xlfn.ANCHORARRAY($EM$115))*(CZ$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DA92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DA$9>=_xlfn.ANCHORARRAY($EM$115))*(DA$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DB92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DB$9>=_xlfn.ANCHORARRAY($EM$115))*(DB$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DC92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DC$9>=_xlfn.ANCHORARRAY($EM$115))*(DC$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DD92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DD$9>=_xlfn.ANCHORARRAY($EM$115))*(DD$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DE92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DE$9>=_xlfn.ANCHORARRAY($EM$115))*(DE$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DF92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DF$9>=_xlfn.ANCHORARRAY($EM$115))*(DF$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DG92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DG$9>=_xlfn.ANCHORARRAY($EM$115))*(DG$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DH92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DH$9>=_xlfn.ANCHORARRAY($EM$115))*(DH$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DI92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DI$9>=_xlfn.ANCHORARRAY($EM$115))*(DI$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DJ92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DJ$9>=_xlfn.ANCHORARRAY($EM$115))*(DJ$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DK92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DK$9>=_xlfn.ANCHORARRAY($EM$115))*(DK$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DL92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DL$9>=_xlfn.ANCHORARRAY($EM$115))*(DL$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DM92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DM$9>=_xlfn.ANCHORARRAY($EM$115))*(DM$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DN92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DN$9>=_xlfn.ANCHORARRAY($EM$115))*(DN$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DO92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DO$9>=_xlfn.ANCHORARRAY($EM$115))*(DO$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DP92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DP$9>=_xlfn.ANCHORARRAY($EM$115))*(DP$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DQ92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DQ$9>=_xlfn.ANCHORARRAY($EM$115))*(DQ$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DR92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DR$9>=_xlfn.ANCHORARRAY($EM$115))*(DR$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DS92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DS$9>=_xlfn.ANCHORARRAY($EM$115))*(DS$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DT92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DT$9>=_xlfn.ANCHORARRAY($EM$115))*(DT$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DU92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DU$9>=_xlfn.ANCHORARRAY($EM$115))*(DU$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DV92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DV$9>=_xlfn.ANCHORARRAY($EM$115))*(DV$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DW92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DW$9>=_xlfn.ANCHORARRAY($EM$115))*(DW$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DX92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DX$9>=_xlfn.ANCHORARRAY($EM$115))*(DX$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DY92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DY$9>=_xlfn.ANCHORARRAY($EM$115))*(DY$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(DZ92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(DZ$9>=_xlfn.ANCHORARRAY($EM$115))*(DZ$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(EA92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(EA$9>=_xlfn.ANCHORARRAY($EM$115))*(EA$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(EB92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(EB$9>=_xlfn.ANCHORARRAY($EM$115))*(EB$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(EC92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(EC$9>=_xlfn.ANCHORARRAY($EM$115))*(EC$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(ED92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(ED$9>=_xlfn.ANCHORARRAY($EM$115))*(ED$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(EE92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(EE$9>=_xlfn.ANCHORARRAY($EM$115))*(EE$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(EF92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(EF$9>=_xlfn.ANCHORARRAY($EM$115))*(EF$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(EG92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(EG$9>=_xlfn.ANCHORARRAY($EM$115))*(EG$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(EH92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(EH$9>=_xlfn.ANCHORARRAY($EM$115))*(EH$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},{"$f":"SUMIFS(_xlfn.ANCHORARRAY(EI92),_xlfn.ANCHORARRAY($A$92),_xlfn.ANCHORARRAY($A$115))*(EI$9>=_xlfn.ANCHORARRAY($EM$115))*(EI$9<_xlfn.ANCHORARRAY($EN$115))*-1","v":0},null,{"$f":"_xlfn._xlws.FILTER(_xlfn.BYROW(F115:EJ135,_xlfn.LAMBDA(_xlpm.x,SUM(_xlpm.x))),A115:A135<>\"\")","v":0},null,{"$f":"INDEX(leases!$C$78:$CZ$179,MATCH(lease_opex_detail!EM114,leases!$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY(lease_opex_detail!$A115),leases!$C$80:$CZ$80,0))","v":"2023-10-31"},{"$f":"INDEX(leases!$C$78:$CZ$179,MATCH(lease_opex_detail!EN114,leases!$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY(lease_opex_detail!$A115),leases!$C$80:$CZ$80,0))","v":"2024-01-31"}]
[2,null,"in_place_free_rent","",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,-15000,-15000,-15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-45000,null,"2024-10-31","2025-01-31"]
[3,null,"in_place_free_rent","",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"2024-01-31","2024-04-30"]
[4,null,"in_place_free_rent","",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"2022-04-30","2022-07-31"]
[5,null,"in_place_free_rent","",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"2022-04-30","2022-07-31"]
[6,null,"in_place_free_rent","",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"2022-04-30","2022-07-31"]
[7,null,"in_place_free_rent","",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"2022-04-30","2022-07-31"]
[8,null,"in_place_free_rent","",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"2022-04-30","2022-07-31"]
[9,null,"in_place_free_rent","",null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"2022-04-30","2022-07-31"]
[10,null,"in_place_free_rent","",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"2022-04-30","2022-07-31"]
[11,null,"in_place_free_rent","",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"2022-04-30","2022-07-31"]
[12,null,"in_place_free_rent","",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"2022-04-30","2022-07-31"]
[13,null,"in_place_free_rent","",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"2022-04-30","2022-07-31"]
[14,null,"in_place_free_rent","",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"2022-04-30","2022-07-31"]
[15,null,"in_place_free_rent","",null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"2022-04-30","2022-07-31"]
[16,null,"in_place_free_rent","",null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"2022-04-30","2022-07-31"]
[17,null,"in_place_free_rent","",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"2022-04-30","2022-07-31"]
[18,null,"in_place_free_rent","",null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"2022-04-30","2022-07-31"]
[19,null,"in_place_free_rent","",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"2022-04-30","2022-07-31"]
[20,null,"in_place_free_rent","",null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,"2022-04-30","2022-07-31"]
[null,null,null,""]
[null,null,null,""]
[null,null,"in_place_credit_loss","",null,{"$f":"_xlfn.XLOOKUP($C137,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"In-Place Credit Loss"},{"$f":"_xlfn.XLOOKUP(G$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0},{"$f":"_xlfn.XLOOKUP(H$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(I$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(J$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(K$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(L$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(M$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(N$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(O$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(P$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(Q$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(R$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(S$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(T$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(U$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(V$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(W$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(X$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(Y$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(Z$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AA$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AB$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AC$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AD$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AE$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AF$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AG$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AH$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AI$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AJ$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AK$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AL$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AM$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AN$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AO$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AP$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AQ$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AR$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AS$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AT$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AU$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AV$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AW$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AX$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AY$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(AZ$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BA$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BB$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BC$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BD$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BE$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BF$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BG$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BH$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BI$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BJ$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BK$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BL$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BM$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BN$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BO$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BP$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BQ$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BR$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BS$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BT$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BU$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BV$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BW$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BX$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BY$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(BZ$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CA$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CB$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CC$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CD$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CE$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CF$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CG$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CH$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CI$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CJ$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CK$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CL$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CM$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CN$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CO$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CP$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CQ$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CR$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CS$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CT$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CU$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CV$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CW$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CX$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CY$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(CZ$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DA$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DB$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DC$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DD$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DE$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DF$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DG$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DH$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DI$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DJ$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DK$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DL$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DM$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DN$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DO$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DP$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DQ$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DR$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DS$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DT$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DU$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DV$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DW$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DX$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DY$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(DZ$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(EA$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(EB$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(EC$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(ED$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(EE$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(EF$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(EG$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(EH$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01},{"$f":"_xlfn.XLOOKUP(EI$11,expenses!$C$23:$O$23,expenses!$C$26:$O$26,0,-1,1)","v":0.01}]
[{"$f":"_xlfn.ANCHORARRAY(leases!$DB$228)","v":1},null,{"$f":"IF(_xlfn.ANCHORARRAY($A138)<>\"\",C137,\"\")","v":"in_place_credit_loss"},"",null,{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY(A138),leases!$C$80:$CZ$80,leases!$C$81:$CZ$81,0)","v":"Suite 1 - Example Tenant Lease"},{"$f":"(_xlfn.ANCHORARRAY(G115)+_xlfn.ANCHORARRAY(G92))*G$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(H115)+_xlfn.ANCHORARRAY(H92))*H$137*-1","v":-495},{"$f":"(_xlfn.ANCHORARRAY(I115)+_xlfn.ANCHORARRAY(I92))*I$137*-1","v":-495},{"$f":"(_xlfn.ANCHORARRAY(J115)+_xlfn.ANCHORARRAY(J92))*J$137*-1","v":-495},{"$f":"(_xlfn.ANCHORARRAY(K115)+_xlfn.ANCHORARRAY(K92))*K$137*-1","v":-495},{"$f":"(_xlfn.ANCHORARRAY(L115)+_xlfn.ANCHORARRAY(L92))*L$137*-1","v":-495},{"$f":"(_xlfn.ANCHORARRAY(M115)+_xlfn.ANCHORARRAY(M92))*M$137*-1","v":-495},{"$f":"(_xlfn.ANCHORARRAY(N115)+_xlfn.ANCHORARRAY(N92))*N$137*-1","v":-495},{"$f":"(_xlfn.ANCHORARRAY(O115)+_xlfn.ANCHORARRAY(O92))*O$137*-1","v":-495},{"$f":"(_xlfn.ANCHORARRAY(P115)+_xlfn.ANCHORARRAY(P92))*P$137*-1","v":-507.375},{"$f":"(_xlfn.ANCHORARRAY(Q115)+_xlfn.ANCHORARRAY(Q92))*Q$137*-1","v":-507.375},{"$f":"(_xlfn.ANCHORARRAY(R115)+_xlfn.ANCHORARRAY(R92))*R$137*-1","v":-507.375},{"$f":"(_xlfn.ANCHORARRAY(S115)+_xlfn.ANCHORARRAY(S92))*S$137*-1","v":-507.375},{"$f":"(_xlfn.ANCHORARRAY(T115)+_xlfn.ANCHORARRAY(T92))*T$137*-1","v":-507.375},{"$f":"(_xlfn.ANCHORARRAY(U115)+_xlfn.ANCHORARRAY(U92))*U$137*-1","v":-507.375},{"$f":"(_xlfn.ANCHORARRAY(V115)+_xlfn.ANCHORARRAY(V92))*V$137*-1","v":-507.375},{"$f":"(_xlfn.ANCHORARRAY(W115)+_xlfn.ANCHORARRAY(W92))*W$137*-1","v":-507.375},{"$f":"(_xlfn.ANCHORARRAY(X115)+_xlfn.ANCHORARRAY(X92))*X$137*-1","v":-507.375},{"$f":"(_xlfn.ANCHORARRAY(Y115)+_xlfn.ANCHORARRAY(Y92))*Y$137*-1","v":-507.375},{"$f":"(_xlfn.ANCHORARRAY(Z115)+_xlfn.ANCHORARRAY(Z92))*Z$137*-1","v":-507.375},{"$f":"(_xlfn.ANCHORARRAY(AA115)+_xlfn.ANCHORARRAY(AA92))*AA$137*-1","v":-507.375},{"$f":"(_xlfn.ANCHORARRAY(AB115)+_xlfn.ANCHORARRAY(AB92))*AB$137*-1","v":-520.05937500000005},{"$f":"(_xlfn.ANCHORARRAY(AC115)+_xlfn.ANCHORARRAY(AC92))*AC$137*-1","v":-520.05937500000005},{"$f":"(_xlfn.ANCHORARRAY(AD115)+_xlfn.ANCHORARRAY(AD92))*AD$137*-1","v":-520.05937500000005},{"$f":"(_xlfn.ANCHORARRAY(AE115)+_xlfn.ANCHORARRAY(AE92))*AE$137*-1","v":-520.05937500000005},{"$f":"(_xlfn.ANCHORARRAY(AF115)+_xlfn.ANCHORARRAY(AF92))*AF$137*-1","v":-520.05937500000005},{"$f":"(_xlfn.ANCHORARRAY(AG115)+_xlfn.ANCHORARRAY(AG92))*AG$137*-1","v":-520.05937500000005},{"$f":"(_xlfn.ANCHORARRAY(AH115)+_xlfn.ANCHORARRAY(AH92))*AH$137*-1","v":-520.05937500000005},{"$f":"(_xlfn.ANCHORARRAY(AI115)+_xlfn.ANCHORARRAY(AI92))*AI$137*-1","v":-520.05937500000005},{"$f":"(_xlfn.ANCHORARRAY(AJ115)+_xlfn.ANCHORARRAY(AJ92))*AJ$137*-1","v":-520.05937500000005},{"$f":"(_xlfn.ANCHORARRAY(AK115)+_xlfn.ANCHORARRAY(AK92))*AK$137*-1","v":-520.05937500000005},{"$f":"(_xlfn.ANCHORARRAY(AL115)+_xlfn.ANCHORARRAY(AL92))*AL$137*-1","v":-520.05937500000005},{"$f":"(_xlfn.ANCHORARRAY(AM115)+_xlfn.ANCHORARRAY(AM92))*AM$137*-1","v":-520.05937500000005},{"$f":"(_xlfn.ANCHORARRAY(AN115)+_xlfn.ANCHORARRAY(AN92))*AN$137*-1","v":-533.06085937499995},{"$f":"(_xlfn.ANCHORARRAY(AO115)+_xlfn.ANCHORARRAY(AO92))*AO$137*-1","v":-533.06085937499995},{"$f":"(_xlfn.ANCHORARRAY(AP115)+_xlfn.ANCHORARRAY(AP92))*AP$137*-1","v":-533.06085937499995},{"$f":"(_xlfn.ANCHORARRAY(AQ115)+_xlfn.ANCHORARRAY(AQ92))*AQ$137*-1","v":-533.06085937499995},{"$f":"(_xlfn.ANCHORARRAY(AR115)+_xlfn.ANCHORARRAY(AR92))*AR$137*-1","v":-533.06085937499995},{"$f":"(_xlfn.ANCHORARRAY(AS115)+_xlfn.ANCHORARRAY(AS92))*AS$137*-1","v":-533.06085937499995},{"$f":"(_xlfn.ANCHORARRAY(AT115)+_xlfn.ANCHORARRAY(AT92))*AT$137*-1","v":-533.06085937499995},{"$f":"(_xlfn.ANCHORARRAY(AU115)+_xlfn.ANCHORARRAY(AU92))*AU$137*-1","v":-533.06085937499995},{"$f":"(_xlfn.ANCHORARRAY(AV115)+_xlfn.ANCHORARRAY(AV92))*AV$137*-1","v":-533.06085937499995},{"$f":"(_xlfn.ANCHORARRAY(AW115)+_xlfn.ANCHORARRAY(AW92))*AW$137*-1","v":-533.06085937499995},{"$f":"(_xlfn.ANCHORARRAY(AX115)+_xlfn.ANCHORARRAY(AX92))*AX$137*-1","v":-533.06085937499995},{"$f":"(_xlfn.ANCHORARRAY(AY115)+_xlfn.ANCHORARRAY(AY92))*AY$137*-1","v":-533.06085937499995},{"$f":"(_xlfn.ANCHORARRAY(AZ115)+_xlfn.ANCHORARRAY(AZ92))*AZ$137*-1","v":-546.38738085937484},{"$f":"(_xlfn.ANCHORARRAY(BA115)+_xlfn.ANCHORARRAY(BA92))*BA$137*-1","v":-546.38738085937484},{"$f":"(_xlfn.ANCHORARRAY(BB115)+_xlfn.ANCHORARRAY(BB92))*BB$137*-1","v":-546.38738085937484},{"$f":"(_xlfn.ANCHORARRAY(BC115)+_xlfn.ANCHORARRAY(BC92))*BC$137*-1","v":-546.38738085937484},{"$f":"(_xlfn.ANCHORARRAY(BD115)+_xlfn.ANCHORARRAY(BD92))*BD$137*-1","v":-546.38738085937484},{"$f":"(_xlfn.ANCHORARRAY(BE115)+_xlfn.ANCHORARRAY(BE92))*BE$137*-1","v":-546.38738085937484},{"$f":"(_xlfn.ANCHORARRAY(BF115)+_xlfn.ANCHORARRAY(BF92))*BF$137*-1","v":-546.38738085937484},{"$f":"(_xlfn.ANCHORARRAY(BG115)+_xlfn.ANCHORARRAY(BG92))*BG$137*-1","v":-546.38738085937484},{"$f":"(_xlfn.ANCHORARRAY(BH115)+_xlfn.ANCHORARRAY(BH92))*BH$137*-1","v":-546.38738085937484},{"$f":"(_xlfn.ANCHORARRAY(BI115)+_xlfn.ANCHORARRAY(BI92))*BI$137*-1","v":-546.38738085937484},{"$f":"(_xlfn.ANCHORARRAY(BJ115)+_xlfn.ANCHORARRAY(BJ92))*BJ$137*-1","v":-546.38738085937484},{"$f":"(_xlfn.ANCHORARRAY(BK115)+_xlfn.ANCHORARRAY(BK92))*BK$137*-1","v":-546.38738085937484},{"$f":"(_xlfn.ANCHORARRAY(BL115)+_xlfn.ANCHORARRAY(BL92))*BL$137*-1","v":-560.04706538085918},{"$f":"(_xlfn.ANCHORARRAY(BM115)+_xlfn.ANCHORARRAY(BM92))*BM$137*-1","v":-560.04706538085918},{"$f":"(_xlfn.ANCHORARRAY(BN115)+_xlfn.ANCHORARRAY(BN92))*BN$137*-1","v":-560.04706538085918},{"$f":"(_xlfn.ANCHORARRAY(BO115)+_xlfn.ANCHORARRAY(BO92))*BO$137*-1","v":-560.04706538085918},{"$f":"(_xlfn.ANCHORARRAY(BP115)+_xlfn.ANCHORARRAY(BP92))*BP$137*-1","v":-560.04706538085918},{"$f":"(_xlfn.ANCHORARRAY(BQ115)+_xlfn.ANCHORARRAY(BQ92))*BQ$137*-1","v":-560.04706538085918},{"$f":"(_xlfn.ANCHORARRAY(BR115)+_xlfn.ANCHORARRAY(BR92))*BR$137*-1","v":-560.04706538085918},{"$f":"(_xlfn.ANCHORARRAY(BS115)+_xlfn.ANCHORARRAY(BS92))*BS$137*-1","v":-560.04706538085918},{"$f":"(_xlfn.ANCHORARRAY(BT115)+_xlfn.ANCHORARRAY(BT92))*BT$137*-1","v":-560.04706538085918},{"$f":"(_xlfn.ANCHORARRAY(BU115)+_xlfn.ANCHORARRAY(BU92))*BU$137*-1","v":-560.04706538085918},{"$f":"(_xlfn.ANCHORARRAY(BV115)+_xlfn.ANCHORARRAY(BV92))*BV$137*-1","v":-560.04706538085918},{"$f":"(_xlfn.ANCHORARRAY(BW115)+_xlfn.ANCHORARRAY(BW92))*BW$137*-1","v":-560.04706538085918},{"$f":"(_xlfn.ANCHORARRAY(BX115)+_xlfn.ANCHORARRAY(BX92))*BX$137*-1","v":-574.04824201538077},{"$f":"(_xlfn.ANCHORARRAY(BY115)+_xlfn.ANCHORARRAY(BY92))*BY$137*-1","v":-574.04824201538077},{"$f":"(_xlfn.ANCHORARRAY(BZ115)+_xlfn.ANCHORARRAY(BZ92))*BZ$137*-1","v":-574.04824201538077},{"$f":"(_xlfn.ANCHORARRAY(CA115)+_xlfn.ANCHORARRAY(CA92))*CA$137*-1","v":-574.04824201538077},{"$f":"(_xlfn.ANCHORARRAY(CB115)+_xlfn.ANCHORARRAY(CB92))*CB$137*-1","v":-574.04824201538077},{"$f":"(_xlfn.ANCHORARRAY(CC115)+_xlfn.ANCHORARRAY(CC92))*CC$137*-1","v":-574.04824201538077},{"$f":"(_xlfn.ANCHORARRAY(CD115)+_xlfn.ANCHORARRAY(CD92))*CD$137*-1","v":-574.04824201538077},{"$f":"(_xlfn.ANCHORARRAY(CE115)+_xlfn.ANCHORARRAY(CE92))*CE$137*-1","v":-574.04824201538077},{"$f":"(_xlfn.ANCHORARRAY(CF115)+_xlfn.ANCHORARRAY(CF92))*CF$137*-1","v":-574.04824201538077},{"$f":"(_xlfn.ANCHORARRAY(CG115)+_xlfn.ANCHORARRAY(CG92))*CG$137*-1","v":-574.04824201538077},{"$f":"(_xlfn.ANCHORARRAY(CH115)+_xlfn.ANCHORARRAY(CH92))*CH$137*-1","v":-574.04824201538077},{"$f":"(_xlfn.ANCHORARRAY(CI115)+_xlfn.ANCHORARRAY(CI92))*CI$137*-1","v":-574.04824201538077},{"$f":"(_xlfn.ANCHORARRAY(CJ115)+_xlfn.ANCHORARRAY(CJ92))*CJ$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(CK115)+_xlfn.ANCHORARRAY(CK92))*CK$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(CL115)+_xlfn.ANCHORARRAY(CL92))*CL$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(CM115)+_xlfn.ANCHORARRAY(CM92))*CM$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(CN115)+_xlfn.ANCHORARRAY(CN92))*CN$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(CO115)+_xlfn.ANCHORARRAY(CO92))*CO$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(CP115)+_xlfn.ANCHORARRAY(CP92))*CP$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(CQ115)+_xlfn.ANCHORARRAY(CQ92))*CQ$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(CR115)+_xlfn.ANCHORARRAY(CR92))*CR$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(CS115)+_xlfn.ANCHORARRAY(CS92))*CS$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(CT115)+_xlfn.ANCHORARRAY(CT92))*CT$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(CU115)+_xlfn.ANCHORARRAY(CU92))*CU$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(CV115)+_xlfn.ANCHORARRAY(CV92))*CV$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(CW115)+_xlfn.ANCHORARRAY(CW92))*CW$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(CX115)+_xlfn.ANCHORARRAY(CX92))*CX$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(CY115)+_xlfn.ANCHORARRAY(CY92))*CY$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(CZ115)+_xlfn.ANCHORARRAY(CZ92))*CZ$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DA115)+_xlfn.ANCHORARRAY(DA92))*DA$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DB115)+_xlfn.ANCHORARRAY(DB92))*DB$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DC115)+_xlfn.ANCHORARRAY(DC92))*DC$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DD115)+_xlfn.ANCHORARRAY(DD92))*DD$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DE115)+_xlfn.ANCHORARRAY(DE92))*DE$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DF115)+_xlfn.ANCHORARRAY(DF92))*DF$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DG115)+_xlfn.ANCHORARRAY(DG92))*DG$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DH115)+_xlfn.ANCHORARRAY(DH92))*DH$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DI115)+_xlfn.ANCHORARRAY(DI92))*DI$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DJ115)+_xlfn.ANCHORARRAY(DJ92))*DJ$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DK115)+_xlfn.ANCHORARRAY(DK92))*DK$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DL115)+_xlfn.ANCHORARRAY(DL92))*DL$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DM115)+_xlfn.ANCHORARRAY(DM92))*DM$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DN115)+_xlfn.ANCHORARRAY(DN92))*DN$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DO115)+_xlfn.ANCHORARRAY(DO92))*DO$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DP115)+_xlfn.ANCHORARRAY(DP92))*DP$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DQ115)+_xlfn.ANCHORARRAY(DQ92))*DQ$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DR115)+_xlfn.ANCHORARRAY(DR92))*DR$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DS115)+_xlfn.ANCHORARRAY(DS92))*DS$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DT115)+_xlfn.ANCHORARRAY(DT92))*DT$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DU115)+_xlfn.ANCHORARRAY(DU92))*DU$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DV115)+_xlfn.ANCHORARRAY(DV92))*DV$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DW115)+_xlfn.ANCHORARRAY(DW92))*DW$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DX115)+_xlfn.ANCHORARRAY(DX92))*DX$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DY115)+_xlfn.ANCHORARRAY(DY92))*DY$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(DZ115)+_xlfn.ANCHORARRAY(DZ92))*DZ$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(EA115)+_xlfn.ANCHORARRAY(EA92))*EA$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(EB115)+_xlfn.ANCHORARRAY(EB92))*EB$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(EC115)+_xlfn.ANCHORARRAY(EC92))*EC$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(ED115)+_xlfn.ANCHORARRAY(ED92))*ED$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(EE115)+_xlfn.ANCHORARRAY(EE92))*EE$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(EF115)+_xlfn.ANCHORARRAY(EF92))*EF$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(EG115)+_xlfn.ANCHORARRAY(EG92))*EG$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(EH115)+_xlfn.ANCHORARRAY(EH92))*EH$137*-1","v":0},{"$f":"(_xlfn.ANCHORARRAY(EI115)+_xlfn.ANCHORARRAY(EI92))*EI$137*-1","v":0}]
[2,null,"in_place_credit_loss","",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,-150,-150,-150,-150,-150,-150,-150,-150,-150,-153.75,-153.75,-153.75,-153.75,-153.75,-153.75,-153.75,-153.75,-153.75,-153.75,-153.75,-153.75,-157.59375,-157.59375,-157.59375,-157.59375,-157.59375,-157.59375,-157.59375,-157.59375,-157.59375,-157.59375,-157.59375,-157.59375,-161.53359374999999,-161.53359374999999,-161.53359374999999,-161.53359374999999,-161.53359374999999,-161.53359374999999,-161.53359374999999,-161.53359374999999,-161.53359374999999,-161.53359374999999,-161.53359374999999,-161.53359374999999,-165.57193359374997,-165.57193359374997,-165.57193359374997,-165.57193359374997,-165.57193359374997,-165.57193359374997,-165.57193359374997,-165.57193359374997,-165.57193359374997,-165.57193359374997,-165.57193359374997,-165.57193359374997,-169.71123193359369,-169.71123193359369,-169.71123193359369,-169.71123193359369,-169.71123193359369,-169.71123193359369,-169.71123193359369,-169.71123193359369,-169.71123193359369,-169.71123193359369,-169.71123193359369,-169.71123193359369,-173.95401273193355,-173.95401273193355,-173.95401273193355,-173.95401273193355,-173.95401273193355,-173.95401273193355,-173.95401273193355,-173.95401273193355,-173.95401273193355,-173.95401273193355,-173.95401273193355,-173.95401273193355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,null,"in_place_credit_loss","",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,"in_place_credit_loss","",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,"in_place_credit_loss","",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,"in_place_credit_loss","",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,"in_place_credit_loss","",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,"in_place_credit_loss","",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,"in_place_credit_loss","",null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,"in_place_credit_loss","",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,null,"in_place_credit_loss","",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,"in_place_credit_loss","",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,"in_place_credit_loss","",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,null,"in_place_credit_loss","",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,"in_place_credit_loss","",null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,null,"in_place_credit_loss","",null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,"in_place_credit_loss","",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,"in_place_credit_loss","",null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,"in_place_credit_loss","",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,"in_place_credit_loss","",null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,""]
[null,null,null,""]
[null,null,"up_front_leasing_commissions","",null,{"$f":"_xlfn.XLOOKUP($C160,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Up Front Leasing Commissions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in-place rent after free rent","up_front_ti_lc_date","up_front_lc_percentage"]
[{"$f":"_xlfn.ANCHORARRAY(leases!$DB$228)","v":1},null,{"$f":"IF(_xlfn.ANCHORARRAY($A161)<>\"\",C160,\"\")","v":"up_front_leasing_commissions"},"",null,{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY(A161),leases!$C$80:$CZ$80,leases!$C$81:$CZ$81,0)","v":"Suite 1 - Example Tenant Lease"},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=G$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=H$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=I$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=J$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=K$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=L$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=M$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=N$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=O$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=P$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=Q$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=R$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=S$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=T$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=U$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=V$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=W$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=X$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=Y$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=Z$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AA$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AB$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AC$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AD$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AE$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AF$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AG$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AH$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AI$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AJ$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AK$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AL$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AM$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AN$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AO$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AP$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AQ$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AR$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AS$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AT$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AU$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AV$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AW$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AX$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AY$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=AZ$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BA$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BB$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BC$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BD$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BE$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BF$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BG$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BH$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BI$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BJ$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BK$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BL$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BM$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BN$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BO$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BP$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BQ$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BR$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BS$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BT$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BU$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BV$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BW$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BX$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BY$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=BZ$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CA$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CB$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CC$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CD$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CE$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CF$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CG$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CH$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CI$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CJ$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CK$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CL$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CM$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CN$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CO$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CP$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CQ$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CR$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CS$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CT$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CU$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CV$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CW$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CX$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CY$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=CZ$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DA$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DB$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DC$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DD$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DE$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DF$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DG$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DH$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DI$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DJ$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DK$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DL$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DM$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DN$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DO$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DP$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DQ$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DR$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DS$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DT$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DU$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DV$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DW$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DX$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DY$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=DZ$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=EA$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=EB$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=EC$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=ED$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=EE$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=EF$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=EG$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=EH$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$161)=EI$9,_xlfn.ANCHORARRAY($EM$161)*_xlfn.ANCHORARRAY($EO$161)*-1,0)","v":0},null,null,null,{"$f":"_xlfn.ANCHORARRAY(EK92)+_xlfn.ANCHORARRAY(EK115)","v":4334673.5071567409},{"$f":"INDEX(leases!$C$78:$CZ$179,MATCH(lease_opex_detail!EN160,leases!$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY(lease_opex_detail!$A161),leases!$C$80:$CZ$80,0))","v":"2023-09-30"},{"$f":"INDEX(leases!$C$78:$CZ$179,MATCH(lease_opex_detail!EO160,leases!$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY(lease_opex_detail!$A161),leases!$C$80:$CZ$80,0))","v":0.05}]
[2,null,"up_front_leasing_commissions","",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,-65676.871320556631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,1313537.4264111326,"2024-09-30",0.05]
[3,null,"up_front_leasing_commissions","",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2023-12-31",0.05]
[4,null,"up_front_leasing_commissions","",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",0.05]
[5,null,"up_front_leasing_commissions","",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",0.05]
[6,null,"up_front_leasing_commissions","",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",0.05]
[7,null,"up_front_leasing_commissions","",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",0.05]
[8,null,"up_front_leasing_commissions","",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",0.05]
[9,null,"up_front_leasing_commissions","",null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",0.05]
[10,null,"up_front_leasing_commissions","",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",0.05]
[11,null,"up_front_leasing_commissions","",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",0.05]
[12,null,"up_front_leasing_commissions","",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",0.05]
[13,null,"up_front_leasing_commissions","",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",0.05]
[14,null,"up_front_leasing_commissions","",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",0.05]
[15,null,"up_front_leasing_commissions","",null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",0.05]
[16,null,"up_front_leasing_commissions","",null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",0.05]
[17,null,"up_front_leasing_commissions","",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",0.05]
[18,null,"up_front_leasing_commissions","",null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",0.05]
[19,null,"up_front_leasing_commissions","",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",0.05]
[20,null,"up_front_leasing_commissions","",null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",0.05]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,"up_front_tenant_improvements","",null,{"$f":"_xlfn.XLOOKUP($C261,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Up Front Tenant Improvements"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total_sf","up_front_ti_lc_date","up_front_ti_psf"]
[{"$f":"_xlfn.ANCHORARRAY(leases!$DB$228)","v":1},null,{"$f":"IF(_xlfn.ANCHORARRAY($A262)<>\"\",C261,\"\")","v":"up_front_tenant_improvements"},"",null,{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY(A262),leases!$C$80:$CZ$80,leases!$C$81:$CZ$81,0)","v":"Suite 1 - Example Tenant Lease"},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=G$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=H$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=I$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=J$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=K$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=L$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=M$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=N$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=O$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=P$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=Q$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=R$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=S$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=T$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=U$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=V$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=W$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=X$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=Y$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=Z$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AA$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AB$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AC$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AD$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AE$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AF$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AG$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AH$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AI$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AJ$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AK$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AL$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AM$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AN$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AO$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AP$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AQ$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AR$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AS$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AT$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AU$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AV$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AW$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AX$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AY$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=AZ$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BA$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BB$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BC$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BD$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BE$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BF$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BG$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BH$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BI$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BJ$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BK$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BL$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BM$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BN$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BO$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BP$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BQ$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BR$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BS$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BT$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BU$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BV$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BW$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BX$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BY$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=BZ$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CA$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CB$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CC$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CD$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CE$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CF$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CG$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CH$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CI$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CJ$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CK$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CL$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CM$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CN$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CO$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CP$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CQ$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CR$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CS$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CT$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CU$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CV$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CW$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CX$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CY$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=CZ$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DA$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DB$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DC$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DD$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DE$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DF$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DG$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DH$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DI$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DJ$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DK$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DL$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DM$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DN$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DO$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DP$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DQ$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DR$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DS$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DT$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DU$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DV$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DW$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DX$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DY$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=DZ$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=EA$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=EB$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=EC$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=ED$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=EE$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=EF$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=EG$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=EH$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EN$262)=EI$9,_xlfn.ANCHORARRAY($EM262)*_xlfn.ANCHORARRAY($EO262)*-1,0)","v":0},null,null,null,{"$f":"INDEX(leases!$C$78:$CZ$179,MATCH(lease_opex_detail!EM261,leases!$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY(lease_opex_detail!$A262),leases!$C$80:$CZ$80,0))","v":66000},{"$f":"INDEX(leases!$C$78:$CZ$179,MATCH(lease_opex_detail!EN261,leases!$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY(lease_opex_detail!$A262),leases!$C$80:$CZ$80,0))","v":"2023-09-30"},{"$f":"INDEX(leases!$C$78:$CZ$179,MATCH(lease_opex_detail!EO261,leases!$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY(lease_opex_detail!$A262),leases!$C$80:$CZ$80,0))","v":2}]
[2,null,"up_front_tenant_improvements","",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,-40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,20000,"2024-09-30",2]
[3,null,"up_front_tenant_improvements","",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2023-12-31",2]
[4,null,"up_front_tenant_improvements","",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",2]
[5,null,"up_front_tenant_improvements","",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",2]
[6,null,"up_front_tenant_improvements","",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",2]
[7,null,"up_front_tenant_improvements","",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",2]
[8,null,"up_front_tenant_improvements","",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",2]
[9,null,"up_front_tenant_improvements","",null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",2]
[10,null,"up_front_tenant_improvements","",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",2]
[11,null,"up_front_tenant_improvements","",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",2]
[12,null,"up_front_tenant_improvements","",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",2]
[13,null,"up_front_tenant_improvements","",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",2]
[14,null,"up_front_tenant_improvements","",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",2]
[15,null,"up_front_tenant_improvements","",null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",2]
[16,null,"up_front_tenant_improvements","",null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",2]
[17,null,"up_front_tenant_improvements","",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",2]
[18,null,"up_front_tenant_improvements","",null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",2]
[19,null,"up_front_tenant_improvements","",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",2]
[20,null,"up_front_tenant_improvements","",null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,"2022-03-31",2]
[null,null,null,""]
[null,null,null,""]
[null,"total_revenue_ex_reimbursements_in_place",null,"",null,{"$f":"_xlfn.XLOOKUP(B284,metrics!$B$11:$B$40,metrics!$D$11:$D$40,0)","v":"Total Revenue Ex. Reimbursements (In-Place)"}]
[{"$f":"_xlfn.ANCHORARRAY(leases!$DB$228)","v":1},{"$f":"IF(_xlfn.ANCHORARRAY(A285)<>\"\",B284,\"\")","v":"total_revenue_ex_reimbursements_in_place"},null,"",null,{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY(A285),leases!$C$80:$CZ$80,leases!$C$81:$CZ$81,0)","v":"Suite 1 - Example Tenant Lease"},{"$f":"_xlfn.ANCHORARRAY(G92)+_xlfn.ANCHORARRAY(G115)+_xlfn.ANCHORARRAY(G138)","v":49500},{"$f":"_xlfn.ANCHORARRAY(H92)+_xlfn.ANCHORARRAY(H115)+_xlfn.ANCHORARRAY(H138)","v":49005},{"$f":"_xlfn.ANCHORARRAY(I92)+_xlfn.ANCHORARRAY(I115)+_xlfn.ANCHORARRAY(I138)","v":49005},{"$f":"_xlfn.ANCHORARRAY(J92)+_xlfn.ANCHORARRAY(J115)+_xlfn.ANCHORARRAY(J138)","v":49005},{"$f":"_xlfn.ANCHORARRAY(K92)+_xlfn.ANCHORARRAY(K115)+_xlfn.ANCHORARRAY(K138)","v":49005},{"$f":"_xlfn.ANCHORARRAY(L92)+_xlfn.ANCHORARRAY(L115)+_xlfn.ANCHORARRAY(L138)","v":49005},{"$f":"_xlfn.ANCHORARRAY(M92)+_xlfn.ANCHORARRAY(M115)+_xlfn.ANCHORARRAY(M138)","v":49005},{"$f":"_xlfn.ANCHORARRAY(N92)+_xlfn.ANCHORARRAY(N115)+_xlfn.ANCHORARRAY(N138)","v":49005},{"$f":"_xlfn.ANCHORARRAY(O92)+_xlfn.ANCHORARRAY(O115)+_xlfn.ANCHORARRAY(O138)","v":49005},{"$f":"_xlfn.ANCHORARRAY(P92)+_xlfn.ANCHORARRAY(P115)+_xlfn.ANCHORARRAY(P138)","v":50230.125},{"$f":"_xlfn.ANCHORARRAY(Q92)+_xlfn.ANCHORARRAY(Q115)+_xlfn.ANCHORARRAY(Q138)","v":50230.125},{"$f":"_xlfn.ANCHORARRAY(R92)+_xlfn.ANCHORARRAY(R115)+_xlfn.ANCHORARRAY(R138)","v":50230.125},{"$f":"_xlfn.ANCHORARRAY(S92)+_xlfn.ANCHORARRAY(S115)+_xlfn.ANCHORARRAY(S138)","v":50230.125},{"$f":"_xlfn.ANCHORARRAY(T92)+_xlfn.ANCHORARRAY(T115)+_xlfn.ANCHORARRAY(T138)","v":50230.125},{"$f":"_xlfn.ANCHORARRAY(U92)+_xlfn.ANCHORARRAY(U115)+_xlfn.ANCHORARRAY(U138)","v":50230.125},{"$f":"_xlfn.ANCHORARRAY(V92)+_xlfn.ANCHORARRAY(V115)+_xlfn.ANCHORARRAY(V138)","v":50230.125},{"$f":"_xlfn.ANCHORARRAY(W92)+_xlfn.ANCHORARRAY(W115)+_xlfn.ANCHORARRAY(W138)","v":50230.125},{"$f":"_xlfn.ANCHORARRAY(X92)+_xlfn.ANCHORARRAY(X115)+_xlfn.ANCHORARRAY(X138)","v":50230.125},{"$f":"_xlfn.ANCHORARRAY(Y92)+_xlfn.ANCHORARRAY(Y115)+_xlfn.ANCHORARRAY(Y138)","v":50230.125},{"$f":"_xlfn.ANCHORARRAY(Z92)+_xlfn.ANCHORARRAY(Z115)+_xlfn.ANCHORARRAY(Z138)","v":50230.125},{"$f":"_xlfn.ANCHORARRAY(AA92)+_xlfn.ANCHORARRAY(AA115)+_xlfn.ANCHORARRAY(AA138)","v":50230.125},{"$f":"_xlfn.ANCHORARRAY(AB92)+_xlfn.ANCHORARRAY(AB115)+_xlfn.ANCHORARRAY(AB138)","v":51485.878125000003},{"$f":"_xlfn.ANCHORARRAY(AC92)+_xlfn.ANCHORARRAY(AC115)+_xlfn.ANCHORARRAY(AC138)","v":51485.878125000003},{"$f":"_xlfn.ANCHORARRAY(AD92)+_xlfn.ANCHORARRAY(AD115)+_xlfn.ANCHORARRAY(AD138)","v":51485.878125000003},{"$f":"_xlfn.ANCHORARRAY(AE92)+_xlfn.ANCHORARRAY(AE115)+_xlfn.ANCHORARRAY(AE138)","v":51485.878125000003},{"$f":"_xlfn.ANCHORARRAY(AF92)+_xlfn.ANCHORARRAY(AF115)+_xlfn.ANCHORARRAY(AF138)","v":51485.878125000003},{"$f":"_xlfn.ANCHORARRAY(AG92)+_xlfn.ANCHORARRAY(AG115)+_xlfn.ANCHORARRAY(AG138)","v":51485.878125000003},{"$f":"_xlfn.ANCHORARRAY(AH92)+_xlfn.ANCHORARRAY(AH115)+_xlfn.ANCHORARRAY(AH138)","v":51485.878125000003},{"$f":"_xlfn.ANCHORARRAY(AI92)+_xlfn.ANCHORARRAY(AI115)+_xlfn.ANCHORARRAY(AI138)","v":51485.878125000003},{"$f":"_xlfn.ANCHORARRAY(AJ92)+_xlfn.ANCHORARRAY(AJ115)+_xlfn.ANCHORARRAY(AJ138)","v":51485.878125000003},{"$f":"_xlfn.ANCHORARRAY(AK92)+_xlfn.ANCHORARRAY(AK115)+_xlfn.ANCHORARRAY(AK138)","v":51485.878125000003},{"$f":"_xlfn.ANCHORARRAY(AL92)+_xlfn.ANCHORARRAY(AL115)+_xlfn.ANCHORARRAY(AL138)","v":51485.878125000003},{"$f":"_xlfn.ANCHORARRAY(AM92)+_xlfn.ANCHORARRAY(AM115)+_xlfn.ANCHORARRAY(AM138)","v":51485.878125000003},{"$f":"_xlfn.ANCHORARRAY(AN92)+_xlfn.ANCHORARRAY(AN115)+_xlfn.ANCHORARRAY(AN138)","v":52773.025078124992},{"$f":"_xlfn.ANCHORARRAY(AO92)+_xlfn.ANCHORARRAY(AO115)+_xlfn.ANCHORARRAY(AO138)","v":52773.025078124992},{"$f":"_xlfn.ANCHORARRAY(AP92)+_xlfn.ANCHORARRAY(AP115)+_xlfn.ANCHORARRAY(AP138)","v":52773.025078124992},{"$f":"_xlfn.ANCHORARRAY(AQ92)+_xlfn.ANCHORARRAY(AQ115)+_xlfn.ANCHORARRAY(AQ138)","v":52773.025078124992},{"$f":"_xlfn.ANCHORARRAY(AR92)+_xlfn.ANCHORARRAY(AR115)+_xlfn.ANCHORARRAY(AR138)","v":52773.025078124992},{"$f":"_xlfn.ANCHORARRAY(AS92)+_xlfn.ANCHORARRAY(AS115)+_xlfn.ANCHORARRAY(AS138)","v":52773.025078124992},{"$f":"_xlfn.ANCHORARRAY(AT92)+_xlfn.ANCHORARRAY(AT115)+_xlfn.ANCHORARRAY(AT138)","v":52773.025078124992},{"$f":"_xlfn.ANCHORARRAY(AU92)+_xlfn.ANCHORARRAY(AU115)+_xlfn.ANCHORARRAY(AU138)","v":52773.025078124992},{"$f":"_xlfn.ANCHORARRAY(AV92)+_xlfn.ANCHORARRAY(AV115)+_xlfn.ANCHORARRAY(AV138)","v":52773.025078124992},{"$f":"_xlfn.ANCHORARRAY(AW92)+_xlfn.ANCHORARRAY(AW115)+_xlfn.ANCHORARRAY(AW138)","v":52773.025078124992},{"$f":"_xlfn.ANCHORARRAY(AX92)+_xlfn.ANCHORARRAY(AX115)+_xlfn.ANCHORARRAY(AX138)","v":52773.025078124992},{"$f":"_xlfn.ANCHORARRAY(AY92)+_xlfn.ANCHORARRAY(AY115)+_xlfn.ANCHORARRAY(AY138)","v":52773.025078124992},{"$f":"_xlfn.ANCHORARRAY(AZ92)+_xlfn.ANCHORARRAY(AZ115)+_xlfn.ANCHORARRAY(AZ138)","v":54092.350705078105},{"$f":"_xlfn.ANCHORARRAY(BA92)+_xlfn.ANCHORARRAY(BA115)+_xlfn.ANCHORARRAY(BA138)","v":54092.350705078105},{"$f":"_xlfn.ANCHORARRAY(BB92)+_xlfn.ANCHORARRAY(BB115)+_xlfn.ANCHORARRAY(BB138)","v":54092.350705078105},{"$f":"_xlfn.ANCHORARRAY(BC92)+_xlfn.ANCHORARRAY(BC115)+_xlfn.ANCHORARRAY(BC138)","v":54092.350705078105},{"$f":"_xlfn.ANCHORARRAY(BD92)+_xlfn.ANCHORARRAY(BD115)+_xlfn.ANCHORARRAY(BD138)","v":54092.350705078105},{"$f":"_xlfn.ANCHORARRAY(BE92)+_xlfn.ANCHORARRAY(BE115)+_xlfn.ANCHORARRAY(BE138)","v":54092.350705078105},{"$f":"_xlfn.ANCHORARRAY(BF92)+_xlfn.ANCHORARRAY(BF115)+_xlfn.ANCHORARRAY(BF138)","v":54092.350705078105},{"$f":"_xlfn.ANCHORARRAY(BG92)+_xlfn.ANCHORARRAY(BG115)+_xlfn.ANCHORARRAY(BG138)","v":54092.350705078105},{"$f":"_xlfn.ANCHORARRAY(BH92)+_xlfn.ANCHORARRAY(BH115)+_xlfn.ANCHORARRAY(BH138)","v":54092.350705078105},{"$f":"_xlfn.ANCHORARRAY(BI92)+_xlfn.ANCHORARRAY(BI115)+_xlfn.ANCHORARRAY(BI138)","v":54092.350705078105},{"$f":"_xlfn.ANCHORARRAY(BJ92)+_xlfn.ANCHORARRAY(BJ115)+_xlfn.ANCHORARRAY(BJ138)","v":54092.350705078105},{"$f":"_xlfn.ANCHORARRAY(BK92)+_xlfn.ANCHORARRAY(BK115)+_xlfn.ANCHORARRAY(BK138)","v":54092.350705078105},{"$f":"_xlfn.ANCHORARRAY(BL92)+_xlfn.ANCHORARRAY(BL115)+_xlfn.ANCHORARRAY(BL138)","v":55444.659472705061},{"$f":"_xlfn.ANCHORARRAY(BM92)+_xlfn.ANCHORARRAY(BM115)+_xlfn.ANCHORARRAY(BM138)","v":55444.659472705061},{"$f":"_xlfn.ANCHORARRAY(BN92)+_xlfn.ANCHORARRAY(BN115)+_xlfn.ANCHORARRAY(BN138)","v":55444.659472705061},{"$f":"_xlfn.ANCHORARRAY(BO92)+_xlfn.ANCHORARRAY(BO115)+_xlfn.ANCHORARRAY(BO138)","v":55444.659472705061},{"$f":"_xlfn.ANCHORARRAY(BP92)+_xlfn.ANCHORARRAY(BP115)+_xlfn.ANCHORARRAY(BP138)","v":55444.659472705061},{"$f":"_xlfn.ANCHORARRAY(BQ92)+_xlfn.ANCHORARRAY(BQ115)+_xlfn.ANCHORARRAY(BQ138)","v":55444.659472705061},{"$f":"_xlfn.ANCHORARRAY(BR92)+_xlfn.ANCHORARRAY(BR115)+_xlfn.ANCHORARRAY(BR138)","v":55444.659472705061},{"$f":"_xlfn.ANCHORARRAY(BS92)+_xlfn.ANCHORARRAY(BS115)+_xlfn.ANCHORARRAY(BS138)","v":55444.659472705061},{"$f":"_xlfn.ANCHORARRAY(BT92)+_xlfn.ANCHORARRAY(BT115)+_xlfn.ANCHORARRAY(BT138)","v":55444.659472705061},{"$f":"_xlfn.ANCHORARRAY(BU92)+_xlfn.ANCHORARRAY(BU115)+_xlfn.ANCHORARRAY(BU138)","v":55444.659472705061},{"$f":"_xlfn.ANCHORARRAY(BV92)+_xlfn.ANCHORARRAY(BV115)+_xlfn.ANCHORARRAY(BV138)","v":55444.659472705061},{"$f":"_xlfn.ANCHORARRAY(BW92)+_xlfn.ANCHORARRAY(BW115)+_xlfn.ANCHORARRAY(BW138)","v":55444.659472705061},{"$f":"_xlfn.ANCHORARRAY(BX92)+_xlfn.ANCHORARRAY(BX115)+_xlfn.ANCHORARRAY(BX138)","v":56830.775959522696},{"$f":"_xlfn.ANCHORARRAY(BY92)+_xlfn.ANCHORARRAY(BY115)+_xlfn.ANCHORARRAY(BY138)","v":56830.775959522696},{"$f":"_xlfn.ANCHORARRAY(BZ92)+_xlfn.ANCHORARRAY(BZ115)+_xlfn.ANCHORARRAY(BZ138)","v":56830.775959522696},{"$f":"_xlfn.ANCHORARRAY(CA92)+_xlfn.ANCHORARRAY(CA115)+_xlfn.ANCHORARRAY(CA138)","v":56830.775959522696},{"$f":"_xlfn.ANCHORARRAY(CB92)+_xlfn.ANCHORARRAY(CB115)+_xlfn.ANCHORARRAY(CB138)","v":56830.775959522696},{"$f":"_xlfn.ANCHORARRAY(CC92)+_xlfn.ANCHORARRAY(CC115)+_xlfn.ANCHORARRAY(CC138)","v":56830.775959522696},{"$f":"_xlfn.ANCHORARRAY(CD92)+_xlfn.ANCHORARRAY(CD115)+_xlfn.ANCHORARRAY(CD138)","v":56830.775959522696},{"$f":"_xlfn.ANCHORARRAY(CE92)+_xlfn.ANCHORARRAY(CE115)+_xlfn.ANCHORARRAY(CE138)","v":56830.775959522696},{"$f":"_xlfn.ANCHORARRAY(CF92)+_xlfn.ANCHORARRAY(CF115)+_xlfn.ANCHORARRAY(CF138)","v":56830.775959522696},{"$f":"_xlfn.ANCHORARRAY(CG92)+_xlfn.ANCHORARRAY(CG115)+_xlfn.ANCHORARRAY(CG138)","v":56830.775959522696},{"$f":"_xlfn.ANCHORARRAY(CH92)+_xlfn.ANCHORARRAY(CH115)+_xlfn.ANCHORARRAY(CH138)","v":56830.775959522696},{"$f":"_xlfn.ANCHORARRAY(CI92)+_xlfn.ANCHORARRAY(CI115)+_xlfn.ANCHORARRAY(CI138)","v":56830.775959522696},{"$f":"_xlfn.ANCHORARRAY(CJ92)+_xlfn.ANCHORARRAY(CJ115)+_xlfn.ANCHORARRAY(CJ138)","v":0},{"$f":"_xlfn.ANCHORARRAY(CK92)+_xlfn.ANCHORARRAY(CK115)+_xlfn.ANCHORARRAY(CK138)","v":0},{"$f":"_xlfn.ANCHORARRAY(CL92)+_xlfn.ANCHORARRAY(CL115)+_xlfn.ANCHORARRAY(CL138)","v":0},{"$f":"_xlfn.ANCHORARRAY(CM92)+_xlfn.ANCHORARRAY(CM115)+_xlfn.ANCHORARRAY(CM138)","v":0},{"$f":"_xlfn.ANCHORARRAY(CN92)+_xlfn.ANCHORARRAY(CN115)+_xlfn.ANCHORARRAY(CN138)","v":0},{"$f":"_xlfn.ANCHORARRAY(CO92)+_xlfn.ANCHORARRAY(CO115)+_xlfn.ANCHORARRAY(CO138)","v":0},{"$f":"_xlfn.ANCHORARRAY(CP92)+_xlfn.ANCHORARRAY(CP115)+_xlfn.ANCHORARRAY(CP138)","v":0},{"$f":"_xlfn.ANCHORARRAY(CQ92)+_xlfn.ANCHORARRAY(CQ115)+_xlfn.ANCHORARRAY(CQ138)","v":0},{"$f":"_xlfn.ANCHORARRAY(CR92)+_xlfn.ANCHORARRAY(CR115)+_xlfn.ANCHORARRAY(CR138)","v":0},{"$f":"_xlfn.ANCHORARRAY(CS92)+_xlfn.ANCHORARRAY(CS115)+_xlfn.ANCHORARRAY(CS138)","v":0},{"$f":"_xlfn.ANCHORARRAY(CT92)+_xlfn.ANCHORARRAY(CT115)+_xlfn.ANCHORARRAY(CT138)","v":0},{"$f":"_xlfn.ANCHORARRAY(CU92)+_xlfn.ANCHORARRAY(CU115)+_xlfn.ANCHORARRAY(CU138)","v":0},{"$f":"_xlfn.ANCHORARRAY(CV92)+_xlfn.ANCHORARRAY(CV115)+_xlfn.ANCHORARRAY(CV138)","v":0},{"$f":"_xlfn.ANCHORARRAY(CW92)+_xlfn.ANCHORARRAY(CW115)+_xlfn.ANCHORARRAY(CW138)","v":0},{"$f":"_xlfn.ANCHORARRAY(CX92)+_xlfn.ANCHORARRAY(CX115)+_xlfn.ANCHORARRAY(CX138)","v":0},{"$f":"_xlfn.ANCHORARRAY(CY92)+_xlfn.ANCHORARRAY(CY115)+_xlfn.ANCHORARRAY(CY138)","v":0},{"$f":"_xlfn.ANCHORARRAY(CZ92)+_xlfn.ANCHORARRAY(CZ115)+_xlfn.ANCHORARRAY(CZ138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DA92)+_xlfn.ANCHORARRAY(DA115)+_xlfn.ANCHORARRAY(DA138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DB92)+_xlfn.ANCHORARRAY(DB115)+_xlfn.ANCHORARRAY(DB138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DC92)+_xlfn.ANCHORARRAY(DC115)+_xlfn.ANCHORARRAY(DC138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DD92)+_xlfn.ANCHORARRAY(DD115)+_xlfn.ANCHORARRAY(DD138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DE92)+_xlfn.ANCHORARRAY(DE115)+_xlfn.ANCHORARRAY(DE138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DF92)+_xlfn.ANCHORARRAY(DF115)+_xlfn.ANCHORARRAY(DF138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DG92)+_xlfn.ANCHORARRAY(DG115)+_xlfn.ANCHORARRAY(DG138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DH92)+_xlfn.ANCHORARRAY(DH115)+_xlfn.ANCHORARRAY(DH138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DI92)+_xlfn.ANCHORARRAY(DI115)+_xlfn.ANCHORARRAY(DI138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DJ92)+_xlfn.ANCHORARRAY(DJ115)+_xlfn.ANCHORARRAY(DJ138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DK92)+_xlfn.ANCHORARRAY(DK115)+_xlfn.ANCHORARRAY(DK138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DL92)+_xlfn.ANCHORARRAY(DL115)+_xlfn.ANCHORARRAY(DL138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DM92)+_xlfn.ANCHORARRAY(DM115)+_xlfn.ANCHORARRAY(DM138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DN92)+_xlfn.ANCHORARRAY(DN115)+_xlfn.ANCHORARRAY(DN138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DO92)+_xlfn.ANCHORARRAY(DO115)+_xlfn.ANCHORARRAY(DO138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DP92)+_xlfn.ANCHORARRAY(DP115)+_xlfn.ANCHORARRAY(DP138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DQ92)+_xlfn.ANCHORARRAY(DQ115)+_xlfn.ANCHORARRAY(DQ138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DR92)+_xlfn.ANCHORARRAY(DR115)+_xlfn.ANCHORARRAY(DR138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DS92)+_xlfn.ANCHORARRAY(DS115)+_xlfn.ANCHORARRAY(DS138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DT92)+_xlfn.ANCHORARRAY(DT115)+_xlfn.ANCHORARRAY(DT138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DU92)+_xlfn.ANCHORARRAY(DU115)+_xlfn.ANCHORARRAY(DU138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DV92)+_xlfn.ANCHORARRAY(DV115)+_xlfn.ANCHORARRAY(DV138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DW92)+_xlfn.ANCHORARRAY(DW115)+_xlfn.ANCHORARRAY(DW138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DX92)+_xlfn.ANCHORARRAY(DX115)+_xlfn.ANCHORARRAY(DX138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DY92)+_xlfn.ANCHORARRAY(DY115)+_xlfn.ANCHORARRAY(DY138)","v":0},{"$f":"_xlfn.ANCHORARRAY(DZ92)+_xlfn.ANCHORARRAY(DZ115)+_xlfn.ANCHORARRAY(DZ138)","v":0},{"$f":"_xlfn.ANCHORARRAY(EA92)+_xlfn.ANCHORARRAY(EA115)+_xlfn.ANCHORARRAY(EA138)","v":0},{"$f":"_xlfn.ANCHORARRAY(EB92)+_xlfn.ANCHORARRAY(EB115)+_xlfn.ANCHORARRAY(EB138)","v":0},{"$f":"_xlfn.ANCHORARRAY(EC92)+_xlfn.ANCHORARRAY(EC115)+_xlfn.ANCHORARRAY(EC138)","v":0},{"$f":"_xlfn.ANCHORARRAY(ED92)+_xlfn.ANCHORARRAY(ED115)+_xlfn.ANCHORARRAY(ED138)","v":0},{"$f":"_xlfn.ANCHORARRAY(EE92)+_xlfn.ANCHORARRAY(EE115)+_xlfn.ANCHORARRAY(EE138)","v":0},{"$f":"_xlfn.ANCHORARRAY(EF92)+_xlfn.ANCHORARRAY(EF115)+_xlfn.ANCHORARRAY(EF138)","v":0},{"$f":"_xlfn.ANCHORARRAY(EG92)+_xlfn.ANCHORARRAY(EG115)+_xlfn.ANCHORARRAY(EG138)","v":0},{"$f":"_xlfn.ANCHORARRAY(EH92)+_xlfn.ANCHORARRAY(EH115)+_xlfn.ANCHORARRAY(EH138)","v":0},{"$f":"_xlfn.ANCHORARRAY(EI92)+_xlfn.ANCHORARRAY(EI115)+_xlfn.ANCHORARRAY(EI138)","v":0}]
[2,"total_revenue_ex_reimbursements_in_place",null,"",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,14850,14850,14850,14850,14850,14850,14850,14850,14850,15221.25,15221.25,15221.25,15221.25,15221.25,15221.25,15221.25,15221.25,15221.25,15221.25,15221.25,15221.25,15601.78125,15601.78125,15601.78125,15601.78125,15601.78125,15601.78125,15601.78125,15601.78125,15601.78125,15601.78125,15601.78125,15601.78125,15991.825781249998,15991.825781249998,15991.825781249998,15991.825781249998,15991.825781249998,15991.825781249998,15991.825781249998,15991.825781249998,15991.825781249998,15991.825781249998,15991.825781249998,15991.825781249998,16391.621425781246,16391.621425781246,16391.621425781246,16391.621425781246,16391.621425781246,16391.621425781246,16391.621425781246,16391.621425781246,16391.621425781246,16391.621425781246,16391.621425781246,16391.621425781246,16801.411961425776,16801.411961425776,16801.411961425776,16801.411961425776,16801.411961425776,16801.411961425776,16801.411961425776,16801.411961425776,16801.411961425776,16801.411961425776,16801.411961425776,16801.411961425776,17221.44726046142,17221.44726046142,17221.44726046142,17221.44726046142,17221.44726046142,17221.44726046142,17221.44726046142,17221.44726046142,17221.44726046142,17221.44726046142,17221.44726046142,17221.44726046142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"total_revenue_ex_reimbursements_in_place",null,"",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"total_revenue_ex_reimbursements_in_place",null,"",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"total_revenue_ex_reimbursements_in_place",null,"",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"total_revenue_ex_reimbursements_in_place",null,"",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"total_revenue_ex_reimbursements_in_place",null,"",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"total_revenue_ex_reimbursements_in_place",null,"",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"total_revenue_ex_reimbursements_in_place",null,"",null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"total_revenue_ex_reimbursements_in_place",null,"",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"total_revenue_ex_reimbursements_in_place",null,"",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"total_revenue_ex_reimbursements_in_place",null,"",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"total_revenue_ex_reimbursements_in_place",null,"",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"total_revenue_ex_reimbursements_in_place",null,"",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"total_revenue_ex_reimbursements_in_place",null,"",null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"total_revenue_ex_reimbursements_in_place",null,"",null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"total_revenue_ex_reimbursements_in_place",null,"",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"total_revenue_ex_reimbursements_in_place",null,"",null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"total_revenue_ex_reimbursements_in_place",null,"",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"total_revenue_ex_reimbursements_in_place",null,"",null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,"",null,"In-Place Lease Reimbursements Backup"]
[null,null,null,""]
[null,null,null,"",null,"In-place Lease Active?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in_place_begin_date","in_place_end_date"]
[{"$f":"_xlfn.ANCHORARRAY(leases!$DB$228)","v":1},null,null,"",null,{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A311),leases!$C$80:$CZ$80,leases!$C$81:$CZ$81,0)","v":"Suite 1 - Example Tenant Lease"},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=G$9)*(_xlfn.ANCHORARRAY($EN311)>=G$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=H$9)*(_xlfn.ANCHORARRAY($EN311)>=H$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=I$9)*(_xlfn.ANCHORARRAY($EN311)>=I$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=J$9)*(_xlfn.ANCHORARRAY($EN311)>=J$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=K$9)*(_xlfn.ANCHORARRAY($EN311)>=K$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=L$9)*(_xlfn.ANCHORARRAY($EN311)>=L$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=M$9)*(_xlfn.ANCHORARRAY($EN311)>=M$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=N$9)*(_xlfn.ANCHORARRAY($EN311)>=N$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=O$9)*(_xlfn.ANCHORARRAY($EN311)>=O$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=P$9)*(_xlfn.ANCHORARRAY($EN311)>=P$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=Q$9)*(_xlfn.ANCHORARRAY($EN311)>=Q$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=R$9)*(_xlfn.ANCHORARRAY($EN311)>=R$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=S$9)*(_xlfn.ANCHORARRAY($EN311)>=S$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=T$9)*(_xlfn.ANCHORARRAY($EN311)>=T$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=U$9)*(_xlfn.ANCHORARRAY($EN311)>=U$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=V$9)*(_xlfn.ANCHORARRAY($EN311)>=V$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=W$9)*(_xlfn.ANCHORARRAY($EN311)>=W$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=X$9)*(_xlfn.ANCHORARRAY($EN311)>=X$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=Y$9)*(_xlfn.ANCHORARRAY($EN311)>=Y$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=Z$9)*(_xlfn.ANCHORARRAY($EN311)>=Z$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AA$9)*(_xlfn.ANCHORARRAY($EN311)>=AA$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AB$9)*(_xlfn.ANCHORARRAY($EN311)>=AB$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AC$9)*(_xlfn.ANCHORARRAY($EN311)>=AC$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AD$9)*(_xlfn.ANCHORARRAY($EN311)>=AD$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AE$9)*(_xlfn.ANCHORARRAY($EN311)>=AE$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AF$9)*(_xlfn.ANCHORARRAY($EN311)>=AF$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AG$9)*(_xlfn.ANCHORARRAY($EN311)>=AG$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AH$9)*(_xlfn.ANCHORARRAY($EN311)>=AH$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AI$9)*(_xlfn.ANCHORARRAY($EN311)>=AI$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AJ$9)*(_xlfn.ANCHORARRAY($EN311)>=AJ$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AK$9)*(_xlfn.ANCHORARRAY($EN311)>=AK$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AL$9)*(_xlfn.ANCHORARRAY($EN311)>=AL$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AM$9)*(_xlfn.ANCHORARRAY($EN311)>=AM$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AN$9)*(_xlfn.ANCHORARRAY($EN311)>=AN$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AO$9)*(_xlfn.ANCHORARRAY($EN311)>=AO$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AP$9)*(_xlfn.ANCHORARRAY($EN311)>=AP$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AQ$9)*(_xlfn.ANCHORARRAY($EN311)>=AQ$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AR$9)*(_xlfn.ANCHORARRAY($EN311)>=AR$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AS$9)*(_xlfn.ANCHORARRAY($EN311)>=AS$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AT$9)*(_xlfn.ANCHORARRAY($EN311)>=AT$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AU$9)*(_xlfn.ANCHORARRAY($EN311)>=AU$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AV$9)*(_xlfn.ANCHORARRAY($EN311)>=AV$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AW$9)*(_xlfn.ANCHORARRAY($EN311)>=AW$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AX$9)*(_xlfn.ANCHORARRAY($EN311)>=AX$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AY$9)*(_xlfn.ANCHORARRAY($EN311)>=AY$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=AZ$9)*(_xlfn.ANCHORARRAY($EN311)>=AZ$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BA$9)*(_xlfn.ANCHORARRAY($EN311)>=BA$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BB$9)*(_xlfn.ANCHORARRAY($EN311)>=BB$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BC$9)*(_xlfn.ANCHORARRAY($EN311)>=BC$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BD$9)*(_xlfn.ANCHORARRAY($EN311)>=BD$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BE$9)*(_xlfn.ANCHORARRAY($EN311)>=BE$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BF$9)*(_xlfn.ANCHORARRAY($EN311)>=BF$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BG$9)*(_xlfn.ANCHORARRAY($EN311)>=BG$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BH$9)*(_xlfn.ANCHORARRAY($EN311)>=BH$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BI$9)*(_xlfn.ANCHORARRAY($EN311)>=BI$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BJ$9)*(_xlfn.ANCHORARRAY($EN311)>=BJ$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BK$9)*(_xlfn.ANCHORARRAY($EN311)>=BK$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BL$9)*(_xlfn.ANCHORARRAY($EN311)>=BL$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BM$9)*(_xlfn.ANCHORARRAY($EN311)>=BM$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BN$9)*(_xlfn.ANCHORARRAY($EN311)>=BN$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BO$9)*(_xlfn.ANCHORARRAY($EN311)>=BO$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BP$9)*(_xlfn.ANCHORARRAY($EN311)>=BP$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BQ$9)*(_xlfn.ANCHORARRAY($EN311)>=BQ$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BR$9)*(_xlfn.ANCHORARRAY($EN311)>=BR$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BS$9)*(_xlfn.ANCHORARRAY($EN311)>=BS$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BT$9)*(_xlfn.ANCHORARRAY($EN311)>=BT$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BU$9)*(_xlfn.ANCHORARRAY($EN311)>=BU$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BV$9)*(_xlfn.ANCHORARRAY($EN311)>=BV$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BW$9)*(_xlfn.ANCHORARRAY($EN311)>=BW$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BX$9)*(_xlfn.ANCHORARRAY($EN311)>=BX$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BY$9)*(_xlfn.ANCHORARRAY($EN311)>=BY$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=BZ$9)*(_xlfn.ANCHORARRAY($EN311)>=BZ$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CA$9)*(_xlfn.ANCHORARRAY($EN311)>=CA$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CB$9)*(_xlfn.ANCHORARRAY($EN311)>=CB$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CC$9)*(_xlfn.ANCHORARRAY($EN311)>=CC$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CD$9)*(_xlfn.ANCHORARRAY($EN311)>=CD$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CE$9)*(_xlfn.ANCHORARRAY($EN311)>=CE$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CF$9)*(_xlfn.ANCHORARRAY($EN311)>=CF$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CG$9)*(_xlfn.ANCHORARRAY($EN311)>=CG$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CH$9)*(_xlfn.ANCHORARRAY($EN311)>=CH$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CI$9)*(_xlfn.ANCHORARRAY($EN311)>=CI$9)","v":1},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CJ$9)*(_xlfn.ANCHORARRAY($EN311)>=CJ$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CK$9)*(_xlfn.ANCHORARRAY($EN311)>=CK$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CL$9)*(_xlfn.ANCHORARRAY($EN311)>=CL$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CM$9)*(_xlfn.ANCHORARRAY($EN311)>=CM$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CN$9)*(_xlfn.ANCHORARRAY($EN311)>=CN$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CO$9)*(_xlfn.ANCHORARRAY($EN311)>=CO$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CP$9)*(_xlfn.ANCHORARRAY($EN311)>=CP$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CQ$9)*(_xlfn.ANCHORARRAY($EN311)>=CQ$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CR$9)*(_xlfn.ANCHORARRAY($EN311)>=CR$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CS$9)*(_xlfn.ANCHORARRAY($EN311)>=CS$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CT$9)*(_xlfn.ANCHORARRAY($EN311)>=CT$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CU$9)*(_xlfn.ANCHORARRAY($EN311)>=CU$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CV$9)*(_xlfn.ANCHORARRAY($EN311)>=CV$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CW$9)*(_xlfn.ANCHORARRAY($EN311)>=CW$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CX$9)*(_xlfn.ANCHORARRAY($EN311)>=CX$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CY$9)*(_xlfn.ANCHORARRAY($EN311)>=CY$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=CZ$9)*(_xlfn.ANCHORARRAY($EN311)>=CZ$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DA$9)*(_xlfn.ANCHORARRAY($EN311)>=DA$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DB$9)*(_xlfn.ANCHORARRAY($EN311)>=DB$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DC$9)*(_xlfn.ANCHORARRAY($EN311)>=DC$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DD$9)*(_xlfn.ANCHORARRAY($EN311)>=DD$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DE$9)*(_xlfn.ANCHORARRAY($EN311)>=DE$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DF$9)*(_xlfn.ANCHORARRAY($EN311)>=DF$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DG$9)*(_xlfn.ANCHORARRAY($EN311)>=DG$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DH$9)*(_xlfn.ANCHORARRAY($EN311)>=DH$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DI$9)*(_xlfn.ANCHORARRAY($EN311)>=DI$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DJ$9)*(_xlfn.ANCHORARRAY($EN311)>=DJ$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DK$9)*(_xlfn.ANCHORARRAY($EN311)>=DK$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DL$9)*(_xlfn.ANCHORARRAY($EN311)>=DL$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DM$9)*(_xlfn.ANCHORARRAY($EN311)>=DM$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DN$9)*(_xlfn.ANCHORARRAY($EN311)>=DN$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DO$9)*(_xlfn.ANCHORARRAY($EN311)>=DO$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DP$9)*(_xlfn.ANCHORARRAY($EN311)>=DP$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DQ$9)*(_xlfn.ANCHORARRAY($EN311)>=DQ$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DR$9)*(_xlfn.ANCHORARRAY($EN311)>=DR$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DS$9)*(_xlfn.ANCHORARRAY($EN311)>=DS$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DT$9)*(_xlfn.ANCHORARRAY($EN311)>=DT$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DU$9)*(_xlfn.ANCHORARRAY($EN311)>=DU$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DV$9)*(_xlfn.ANCHORARRAY($EN311)>=DV$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DW$9)*(_xlfn.ANCHORARRAY($EN311)>=DW$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DX$9)*(_xlfn.ANCHORARRAY($EN311)>=DX$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DY$9)*(_xlfn.ANCHORARRAY($EN311)>=DY$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=DZ$9)*(_xlfn.ANCHORARRAY($EN311)>=DZ$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=EA$9)*(_xlfn.ANCHORARRAY($EN311)>=EA$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=EB$9)*(_xlfn.ANCHORARRAY($EN311)>=EB$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=EC$9)*(_xlfn.ANCHORARRAY($EN311)>=EC$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=ED$9)*(_xlfn.ANCHORARRAY($EN311)>=ED$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=EE$9)*(_xlfn.ANCHORARRAY($EN311)>=EE$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=EF$9)*(_xlfn.ANCHORARRAY($EN311)>=EF$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=EG$9)*(_xlfn.ANCHORARRAY($EN311)>=EG$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=EH$9)*(_xlfn.ANCHORARRAY($EN311)>=EH$9)","v":0},{"$f":"(_xlfn.ANCHORARRAY($EM311)<=EI$9)*(_xlfn.ANCHORARRAY($EN311)>=EI$9)","v":0},null,null,null,{"$f":"INDEX(leases!$C$78:$CZ$179,MATCH(lease_opex_detail!EM310,leases!$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY(lease_opex_detail!$A311),leases!$C$80:$CZ$80,0))","v":"2023-10-01"},{"$f":"INDEX(leases!$C$78:$CZ$179,MATCH(lease_opex_detail!EN310,leases!$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY(lease_opex_detail!$A311),leases!$C$80:$CZ$80,0))","v":"2030-09-30"}]
[2,null,null,"",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2024-10-01","2031-09-30"]
[3,null,null,"",null,"Suite 3 - Blank",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2024-01-01","2024-01-31"]
[4,null,null,"",null,"Suite 4 - Blank",1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2022-04-01","2024-03-31"]
[5,null,null,"",null,"Suite 5 - Blank",1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2022-04-01","2024-03-31"]
[6,null,null,"",null,"Suite 6 - Blank",1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2022-04-01","2024-03-31"]
[7,null,null,"",null,"Suite 7 - Blank",1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2022-04-01","2024-03-31"]
[8,null,null,"",null,"Suite 8 - Blank",1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2022-04-01","2024-03-31"]
[9,null,null,"",null,"Suite 9 - Blank",1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2022-04-01","2024-03-31"]
[10,null,null,"",null,"Suite 10 - Blank",1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2022-04-01","2024-03-31"]
[11,null,null,"",null,"Suite 11 - Blank",1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2022-04-01","2024-03-31"]
[12,null,null,"",null,"Suite 12 - Blank",1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2022-04-01","2024-03-31"]
[13,null,null,"",null,"Suite 13 - Blank",1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2022-04-01","2024-03-31"]
[14,null,null,"",null,"Suite 14 - Blank",1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2022-04-01","2024-03-31"]
[15,null,null,"",null,"Suite 15 - Blank",1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2022-04-01","2024-03-31"]
[16,null,null,"",null,"Suite 16 - Blank",1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2022-04-01","2024-03-31"]
[17,null,null,"",null,"Suite 17 - Blank",1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2022-04-01","2024-03-31"]
[18,null,null,"",null,"Suite 18 - Blank",1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2022-04-01","2024-03-31"]
[19,null,null,"",null,"Suite 19 - Blank",1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2022-04-01","2024-03-31"]
[20,null,null,"",null,"Suite 20 - Blank",1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"2022-04-01","2024-03-31"]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,"",null,"In-Place Reimbursement Backup Begins"]
[null,null,null,""]
[null,"nnn_in_place_backup",null,"",null,{"$f":"_xlfn.XLOOKUP(B414,metrics!$B$11:$B$40,metrics!$D$11:$D$40,0)","v":"NNN In-Place Reimbursements Backup"},"ex. Mgmt fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pro_rata_share"]
[{"$f":"_xlfn.ANCHORARRAY(leases!$DB$228)","v":1},{"$f":"IF(_xlfn.ANCHORARRAY(A415)<>\"\",B414,\"\")","v":"nnn_in_place_backup"},null,"",null,{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A415),leases!$C$80:$CZ$80,leases!$C$81:$CZ$81,0)","v":"Suite 1 - Example Tenant Lease"},{"$f":"G$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5052.3255813953492},{"$f":"H$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5052.3255813953492},{"$f":"I$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5054.8285219790523},{"$f":"J$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5057.3366182105528},{"$f":"K$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5059.8498807096385},{"$f":"L$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5062.3683201179756},{"$f":"M$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5064.8919470991495},{"$f":"N$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5067.4207723387108},{"$f":"O$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5069.9548065442204},{"$f":"P$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5072.494060445295},{"$f":"Q$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5075.0385447936542},{"$f":"R$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5077.5882703631614},{"$f":"S$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5080.1432479498762},{"$f":"T$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5178.6337209302301},{"$f":"U$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5181.1992350285273},{"$f":"V$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5183.7700336658145},{"$f":"W$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5186.3461277273773},{"$f":"X$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5188.9275281209229},{"$f":"Y$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5191.514245776626},{"$f":"Z$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5194.1062916471756},{"$f":"AA$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5196.7036767078234},{"$f":"AB$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5199.3064119564251},{"$f":"AC$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5201.9145084134934},{"$f":"AD$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5204.5279771222386},{"$f":"AE$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5207.1468291486199},{"$f":"AF$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5308.0995639534849},{"$f":"AG$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5310.729215904239},{"$f":"AH$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5313.3642845074583},{"$f":"AI$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5316.0047809205607},{"$f":"AJ$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5318.6507163239448},{"$f":"AK$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5321.30210192104},{"$f":"AL$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5323.9589489383543},{"$f":"AM$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5326.6212686255176},{"$f":"AN$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5329.2890722553348},{"$f":"AO$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5331.9623711238291},{"$f":"AP$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5334.6411765502926},{"$f":"AQ$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5337.3254998773346},{"$f":"AR$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5440.8020530523208},{"$f":"AS$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5443.4974463018434},{"$f":"AT$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5446.1983916201425},{"$f":"AU$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5448.9049004435728},{"$f":"AV$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5451.6169842320405},{"$f":"AW$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5454.3346544690639},{"$f":"AX$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5457.0579226618102},{"$f":"AY$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5459.786800341154},{"$f":"AZ$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5462.5212990617156},{"$f":"BA$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5465.2614304019235},{"$f":"BB$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5468.0072059640488},{"$f":"BC$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5470.7586373742661},{"$f":"BD$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5576.8221043786261},{"$f":"BE$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5579.5848824593877},{"$f":"BF$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5582.3533514106448},{"$f":"BG$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5585.12752295466},{"$f":"BH$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5587.9074088378402},{"$f":"BI$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5590.6930208307886},{"$f":"BJ$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5593.4843707283544},{"$f":"BK$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5596.2814703496806},{"$f":"BL$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5599.0843315382572},{"$f":"BM$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5601.8929661619695},{"$f":"BN$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5604.7073861131475},{"$f":"BO$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5607.5276033086211},{"$f":"BP$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5716.2426569880899},{"$f":"BQ$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5719.0745045208696},{"$f":"BR$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5721.9121851959089},{"$f":"BS$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5724.7557110285243},{"$f":"BT$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5727.6050940587847},{"$f":"BU$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5730.4603463515568},{"$f":"BV$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5733.3214799965617},{"$f":"BW$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5736.1885071084207},{"$f":"BX$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5739.0614398267116},{"$f":"BY$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5741.9402903160171},{"$f":"BZ$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5744.8250707659745},{"$f":"CA$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5747.715793391334},{"$f":"CB$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5859.1487234127899},{"$f":"CC$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5862.0513671338895},{"$f":"CD$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5864.9599898258057},{"$f":"CE$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5867.8746038042354},{"$f":"CF$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5870.7952214102525},{"$f":"CG$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5873.7218550103444},{"$f":"CH$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5876.6545169964738},{"$f":"CI$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5879.5932197861284},{"$f":"CJ$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5882.5379758223771},{"$f":"CK$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5885.4887975739148},{"$f":"CL$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5888.4456975351222},{"$f":"CM$30*_xlfn.ANCHORARRAY($EM415)*-1","v":5891.4086882261154},{"$f":"CN$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6005.6274414981081},{"$f":"CO$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6008.6026513122351},{"$f":"CP$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6011.583989571448},{"$f":"CQ$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6014.5714688993403},{"$f":"CR$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6017.5651019455063},{"$f":"CS$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6020.5649013856009},{"$f":"CT$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6023.5708799213835},{"$f":"CU$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6026.5830502807803},{"$f":"CV$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6029.6014252179348},{"$f":"CW$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6032.6260175132611},{"$f":"CX$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6035.6568399734979},{"$f":"CY$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6038.6939054317663},{"$f":"CZ$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6155.7681275355581},{"$f":"DA$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6158.8177175950386},{"$f":"DB$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6161.8735893107323},{"$f":"DC$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6164.9357556218201},{"$f":"DD$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6168.0042294941422},{"$f":"DE$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6171.0790239202379},{"$f":"DF$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6174.1601519194155},{"$f":"DG$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6177.2476265377973},{"$f":"DH$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6180.3414608483808},{"$f":"DI$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6183.4416679510896},{"$f":"DJ$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6186.5482609728324},{"$f":"DK$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6189.6612530675584},{"$f":"DL$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6309.6623307239452},{"$f":"DM$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6312.788160534913},{"$f":"DN$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6315.9204290434973},{"$f":"DO$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6319.0591495123645},{"$f":"DP$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6322.204335231494},{"$f":"DQ$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6325.3559995182413},{"$f":"DR$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6328.5141557173993},{"$f":"DS$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6331.6788172012411},{"$f":"DT$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6334.8499973695889},{"$f":"DU$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6338.0277096498648},{"$f":"DV$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6341.2119674971518},{"$f":"DW$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6344.4027843942458},{"$f":"DX$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6467.4038889920412},{"$f":"DY$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6470.607864548283},{"$f":"DZ$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6473.8184397695823},{"$f":"EA$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6477.0356282501707},{"$f":"EB$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6480.2594436122772},{"$f":"EC$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6483.4898995061949},{"$f":"ED$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6486.7270096103302},{"$f":"EE$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6489.9707876312686},{"$f":"EF$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6493.2212473038253},{"$f":"EG$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6496.4784023911088},{"$f":"EH$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6499.7422666845778},{"$f":"EI$30*_xlfn.ANCHORARRAY($EM415)*-1","v":6503.0128540040978},null,null,null,{"$f":"INDEX(leases!$C$78:$CZ$179,MATCH(lease_opex_detail!EM414,leases!$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY(lease_opex_detail!$A415),leases!$C$80:$CZ$80,0))","v":0.76744186046511631}]
[2,"nnn_in_place_backup",null,"",null,"Suite 2 - Shop",1531.0077519379845,1531.0077519379845,1531.7662187815311,1532.5262479425917,1533.2878426392845,1534.0510060963561,1534.8157415451967,1535.5820522238516,1536.3499413770364,1537.1194122561501,1537.8904681192892,1538.663112231261,1539.4373478635987,1569.2829457364332,1570.0603742510687,1570.8394041411559,1571.6200387052659,1572.4022812487644,1573.1861350838258,1573.9716035294471,1574.7586899114615,1575.547397562553,1576.3377298222706,1577.1296900370419,1577.9232815601879,1608.5150193798438,1609.311883607345,1610.110389244684,1610.9105396728969,1611.7123382799832,1612.5157884609212,1613.3208936176829,1614.1276571592475,1614.9360825016165,1615.7461730678269,1616.5579322879676,1617.3713635991924,1648.7278948643395,1649.5446806975281,1650.3631489758009,1651.1833031647188,1652.0051467369819,1652.8286831724436,1653.6539159581243,1654.4808485882284,1655.3094845641563,1656.1398273945222,1656.9718805951663,1657.8056476891716,1689.9460922359472,1690.7832977149658,1691.6222277001953,1692.4628857438361,1693.3052754054061,1694.1494002517541,1694.9952638570769,1695.8428698029334,1696.6922216782598,1697.5433230793847,1698.3961776100446,1699.2507888814002,1732.1947445418455,1733.0528801578394,1733.9127833926996,1734.7744578874317,1735.6379072905406,1736.5031352580475,1737.3701454535035,1738.2389415480061,1739.1095272202156,1739.9819061563687,1740.8560820502953,1741.7320586034346,1775.4996131553908,1776.3792021617846,1777.2606029775166,1778.1438193346166,1779.0288549728036,1779.9157136394981,1780.8043990898404,1781.6949150867056,1782.5872654007203,1783.4814538102769,1784.3774841015522,1785.2753600685196,1819.887103484275,1820.7886822158289,1821.6921180519539,1822.5974148179816,1823.504576347123,1824.413606480485,1825.3245090670857,1826.2372879638726,1827.1519470357375,1828.0684901555335,1828.9869212040903,1829.9072440702321,1865.3842810713813,1866.3083992712238,1867.234421003252,1868.1623501884303,1869.0921907558006,1870.0239466424964,1870.9576217937622,1871.8932201629689,1872.8307457116302,1873.770202409421,1874.7115942341916,1875.6549251719873,1912.0188880981652,1912.9661092530037,1913.9152815283323,1914.8664089431406,1915.819495524695,1916.7745453085579,1917.7315623386057,1918.6905506670425,1919.6515143544207,1920.6144574696559,1921.5793840900458,1922.5462983012865,1959.8193603006184,1960.790261984328,1961.76316356654,1962.7380691667183,1963.7149829128111,1964.693908941271,1965.6748513970697,1966.6578144337177,1967.6428022132804,1968.6298189063966,1969.6188686922962,1970.6099557588175,null,null,null,0.23255813953488372]
[3,"nnn_in_place_backup",null,"",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[4,"nnn_in_place_backup",null,"",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[5,"nnn_in_place_backup",null,"",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[6,"nnn_in_place_backup",null,"",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[7,"nnn_in_place_backup",null,"",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[8,"nnn_in_place_backup",null,"",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[9,"nnn_in_place_backup",null,"",null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[10,"nnn_in_place_backup",null,"",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[11,"nnn_in_place_backup",null,"",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[12,"nnn_in_place_backup",null,"",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[13,"nnn_in_place_backup",null,"",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[14,"nnn_in_place_backup",null,"",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[15,"nnn_in_place_backup",null,"",null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[16,"nnn_in_place_backup",null,"",null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[17,"nnn_in_place_backup",null,"",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[18,"nnn_in_place_backup",null,"",null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[19,"nnn_in_place_backup",null,"",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[20,"nnn_in_place_backup",null,"",null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,"nnn_in_place_backup",null,"",null,{"$f":"_xlfn.XLOOKUP(B516,metrics!$B$11:$B$40,metrics!$D$11:$D$40,0)","v":"NNN In-Place Reimbursements Backup"},"Mgmt Fee Only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pro_rata_share"]
[{"$f":"_xlfn.ANCHORARRAY(leases!$DB$228)","v":1},{"$f":"IF(_xlfn.ANCHORARRAY(A517)<>\"\",B516,\"\")","v":"nnn_in_place_backup"},null,"",null,{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A517),leases!$C$80:$CZ$80,leases!$C$81:$CZ$81,0)","v":"Suite 1 - Example Tenant Lease"},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(G415),_xlfn.ANCHORARRAY(G285),G$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3482.0633349826817},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(H415),_xlfn.ANCHORARRAY(H285),H$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3722.6100940128654},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(I415),_xlfn.ANCHORARRAY(I285),I$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3722.7698561777825},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(J415),_xlfn.ANCHORARRAY(J285),J$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3722.9299474266018},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(K415),_xlfn.ANCHORARRAY(K285),K$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3723.090368437182},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(L415),_xlfn.ANCHORARRAY(L285),L$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3723.2511198887773},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(M415),_xlfn.ANCHORARRAY(M285),M$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3723.4122024620438},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(N415),_xlfn.ANCHORARRAY(N285),N$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3723.5736168390372},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(O415),_xlfn.ANCHORARRAY(O285),O$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3723.7353637032188},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(P415),_xlfn.ANCHORARRAY(P285),P$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3802.0969118245639},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(Q415),_xlfn.ANCHORARRAY(Q285),Q$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3802.2593257191397},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(R415),_xlfn.ANCHORARRAY(R285),R$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3802.4220741597474},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(S415),_xlfn.ANCHORARRAY(S285),S$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3802.5851578354946},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(T415),_xlfn.ANCHORARRAY(T285),T$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3808.8717837704107},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(U415),_xlfn.ANCHORARRAY(U285),U$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3809.0355399894511},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(V415),_xlfn.ANCHORARRAY(V285),V$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3809.1996335194908},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(W415),_xlfn.ANCHORARRAY(W285),W$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3809.3640650553348},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(X415),_xlfn.ANCHORARRAY(X285),X$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3809.5288352932212},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(Y415),_xlfn.ANCHORARRAY(Y285),Y$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3809.6939449308188},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(Z415),_xlfn.ANCHORARRAY(Z285),Z$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3809.8593946672372},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AA415),_xlfn.ANCHORARRAY(AA285),AA$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3810.0251852030233},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AB415),_xlfn.ANCHORARRAY(AB285),AB$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3890.3457720274023},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AC415),_xlfn.ANCHORARRAY(AC285),AC$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3890.5122462693425},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AD415),_xlfn.ANCHORARRAY(AD285),AD$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3890.6790634209647},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AE415),_xlfn.ANCHORARRAY(AE285),AE$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3890.8462241886064},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AF415),_xlfn.ANCHORARRAY(AF285),AF$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3897.290015771895},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AG415),_xlfn.ANCHORARRAY(AG285),AG$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3897.4578658964115},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AH415),_xlfn.ANCHORARRAY(AH285),AH$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3897.6260617647022},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AI415),_xlfn.ANCHORARRAY(AI285),AI$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3897.7946040889424},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AJ415),_xlfn.ANCHORARRAY(AJ285),AJ$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3897.9634935827758},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AK415),_xlfn.ANCHORARRAY(AK285),AK$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3898.1327309613139},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AL415),_xlfn.ANCHORARRAY(AL285),AL$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3898.3023169411422},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AM415),_xlfn.ANCHORARRAY(AM285),AM$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3898.4722522403226},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AN415),_xlfn.ANCHORARRAY(AN285),AN$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3980.8008537353103},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AO415),_xlfn.ANCHORARRAY(AO285),AO$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3980.9714898332991},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AP415),_xlfn.ANCHORARRAY(AP285),AP$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3981.1424774137122},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AQ415),_xlfn.ANCHORARRAY(AQ285),AQ$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3981.3138172005442},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AR415),_xlfn.ANCHORARRAY(AR285),AR$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3987.9187035734162},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AS415),_xlfn.ANCHORARRAY(AS285),AS$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3988.0907499510454},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AT415),_xlfn.ANCHORARRAY(AT285),AT$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3988.2631507160427},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AU415),_xlfn.ANCHORARRAY(AU285),AU$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3988.4359065983899},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AV415),_xlfn.ANCHORARRAY(AV285),AV$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3988.6090183295682},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AW415),_xlfn.ANCHORARRAY(AW285),AW$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3988.7824866425699},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AX415),_xlfn.ANCHORARRAY(AX285),AX$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3988.9563122718941},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AY415),_xlfn.ANCHORARRAY(AY285),AY$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":3989.1304959535546},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(AZ415),_xlfn.ANCHORARRAY(AZ285),AZ$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4073.5173124859161},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BA415),_xlfn.ANCHORARRAY(BA285),BA$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4073.6922144863556},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BB415),_xlfn.ANCHORARRAY(BB285),BB$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4073.8674767562779},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BC415),_xlfn.ANCHORARRAY(BC285),BC$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4074.0431000377816},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BD415),_xlfn.ANCHORARRAY(BD285),BD$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4080.8131085699747},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BE415),_xlfn.ANCHORARRAY(BE285),BE$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4080.9894561070446},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BF415),_xlfn.ANCHORARRAY(BF285),BF$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4081.1661668911674},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BG415),_xlfn.ANCHORARRAY(BG285),BG$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4081.3432416705723},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BH415),_xlfn.ANCHORARRAY(BH285),BH$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4081.5206811950306},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BI415),_xlfn.ANCHORARRAY(BI285),BI$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4081.698486215857},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BJ415),_xlfn.ANCHORARRAY(BJ285),BJ$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4081.8766574859151},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BK415),_xlfn.ANCHORARRAY(BK285),BK$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4082.0551957596163},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BL415),_xlfn.ANCHORARRAY(BL285),BL$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4168.5516827052888},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BM415),_xlfn.ANCHORARRAY(BM285),BM$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4168.7309572557388},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BN415),_xlfn.ANCHORARRAY(BN285),BN$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4168.9106010824098},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BO415),_xlfn.ANCHORARRAY(BO285),BO$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4169.0906149459497},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BP415),_xlfn.ANCHORARRAY(BP285),BP$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4176.0298736914483},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BQ415),_xlfn.ANCHORARRAY(BQ285),BQ$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4176.2106299169454},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BR415),_xlfn.ANCHORARRAY(BR285),BR$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4176.3917584706705},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BS415),_xlfn.ANCHORARRAY(BS285),BS$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4176.5732601195614},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BT415),_xlfn.ANCHORARRAY(BT285),BT$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4176.755135632131},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BU415),_xlfn.ANCHORARRAY(BU285),BU$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4176.9373857784785},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BV415),_xlfn.ANCHORARRAY(BV285),BV$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4177.1200113302866},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BW415),_xlfn.ANCHORARRAY(BW285),BW$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4177.3030130608313},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BX415),_xlfn.ANCHORARRAY(BX285),BX$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4265.9619121801452},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BY415),_xlfn.ANCHORARRAY(BY285),BY$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4266.1456685943558},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(BZ415),_xlfn.ANCHORARRAY(BZ285),BZ$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4266.3298035166945},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CA415),_xlfn.ANCHORARRAY(CA285),CA$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4266.5143177268237},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CB415),_xlfn.ANCHORARRAY(CB285),CB$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4001.4845542299245},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CC415),_xlfn.ANCHORARRAY(CC285),CC$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4001.6698293610589},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CD415),_xlfn.ANCHORARRAY(CD285),CD$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4001.855486128627},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CE415),_xlfn.ANCHORARRAY(CE285),CE$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4002.0415253187407},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CF415),_xlfn.ANCHORARRAY(CF285),CF$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4002.227947719125},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CG415),_xlfn.ANCHORARRAY(CG285),CG$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4002.4147541191301},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CH415),_xlfn.ANCHORARRAY(CH285),CH$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4002.6019453097342},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CI415),_xlfn.ANCHORARRAY(CI285),CI$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":4002.7895220835421},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CJ415),_xlfn.ANCHORARRAY(CJ285),CJ$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":375.48114739291765},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CK415),_xlfn.ANCHORARRAY(CK285),CK$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":375.66949771748392},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CL415),_xlfn.ANCHORARRAY(CL285),CL$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":375.85823601288013},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CM415),_xlfn.ANCHORARRAY(CM285),CM$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":376.04736307826266},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CN415),_xlfn.ANCHORARRAY(CN285),CN$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":383.33792179775156},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CO415),_xlfn.ANCHORARRAY(CO285),CO$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":383.52782880716393},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CP415),_xlfn.ANCHORARRAY(CP285),CP$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":383.71812699392223},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CQ415),_xlfn.ANCHORARRAY(CQ285),CQ$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":383.90881716378766},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CR415),_xlfn.ANCHORARRAY(CR285),CR$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":384.09990012418126},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CS415),_xlfn.ANCHORARRAY(CS285),CS$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":384.2913766841873},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CT415),_xlfn.ANCHORARRAY(CT285),CT$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":384.48324765455641},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CU415),_xlfn.ANCHORARRAY(CU285),CU$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":384.6755138477094},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CV415),_xlfn.ANCHORARRAY(CV285),CV$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":384.86817607774054},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CW415),_xlfn.ANCHORARRAY(CW285),CW$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":385.06123516042095},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CX415),_xlfn.ANCHORARRAY(CX285),CX$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":385.25469191320201},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CY415),_xlfn.ANCHORARRAY(CY285),CY$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":385.44854715521916},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(CZ415),_xlfn.ANCHORARRAY(CZ285),CZ$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":392.92136984269519},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DA415),_xlfn.ANCHORARRAY(DA285),DA$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":393.11602452734292},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DB415),_xlfn.ANCHORARRAY(DB285),DB$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":393.31108016877016},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DC415),_xlfn.ANCHORARRAY(DC285),DC$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":393.50653759288213},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DD415),_xlfn.ANCHORARRAY(DD285),DD$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":393.70239762728568},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DE415),_xlfn.ANCHORARRAY(DE285),DE$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":393.89866110129179},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DF415),_xlfn.ANCHORARRAY(DF285),DF$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":394.09532884592016},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DG415),_xlfn.ANCHORARRAY(DG285),DG$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":394.29240169390198},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DH415),_xlfn.ANCHORARRAY(DH285),DH$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":394.48988047968385},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DI415),_xlfn.ANCHORARRAY(DI285),DI$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":394.68776603943127},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DJ415),_xlfn.ANCHORARRAY(DJ285),DJ$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":394.88605921103186},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DK415),_xlfn.ANCHORARRAY(DK285),DK$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":395.08476083409948},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DL415),_xlfn.ANCHORARRAY(DL285),DL$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":402.74440408876245},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DM415),_xlfn.ANCHORARRAY(DM285),DM$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":402.94392514052635},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DN415),_xlfn.ANCHORARRAY(DN285),DN$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":403.14385717298921},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DO415),_xlfn.ANCHORARRAY(DO285),DO$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":403.34420103270412},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DP415),_xlfn.ANCHORARRAY(DP285),DP$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":403.54495756796769},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DQ415),_xlfn.ANCHORARRAY(DQ285),DQ$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":403.7461276288239},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DR415),_xlfn.ANCHORARRAY(DR285),DR$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":403.94771206706804},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DS415),_xlfn.ANCHORARRAY(DS285),DS$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":404.14971173624946},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DT415),_xlfn.ANCHORARRAY(DT285),DT$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":404.3521274916759},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DU415),_xlfn.ANCHORARRAY(DU285),DU$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":404.55496019041692},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DV415),_xlfn.ANCHORARRAY(DV285),DV$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":404.75821069130757},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DW415),_xlfn.ANCHORARRAY(DW285),DW$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":404.96187985495186},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DX415),_xlfn.ANCHORARRAY(DX285),DX$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":412.81301419098133},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DY415),_xlfn.ANCHORARRAY(DY285),DY$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":413.01752326903937},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(DZ415),_xlfn.ANCHORARRAY(DZ285),DZ$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":413.22245360231375},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(EA415),_xlfn.ANCHORARRAY(EA285),EA$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":413.42780605852153},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(EB415),_xlfn.ANCHORARRAY(EB285),EB$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":413.63358150716664},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(EC415),_xlfn.ANCHORARRAY(EC285),EC$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":413.83978081954439},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(ED415),_xlfn.ANCHORARRAY(ED285),ED$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":414.04640486874445},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(EE415),_xlfn.ANCHORARRAY(EE285),EE$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":414.25345452965547},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(EF415),_xlfn.ANCHORARRAY(EF285),EF$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":414.4609306789676},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(EG415),_xlfn.ANCHORARRAY(EG285),EG$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":414.66883419517717},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(EH415),_xlfn.ANCHORARRAY(EH285),EH$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":414.87716595859007},{"$f":"calc_mgmt_fee_rubs_non_circular(_xlfn.ANCHORARRAY(EI415),_xlfn.ANCHORARRAY(EI285),EI$38*_xlfn.ANCHORARRAY($EM517),expenses!$L$20)","v":415.08592685132538},null,null,null,{"$f":"INDEX(leases!$C$78:$CZ$179,MATCH(lease_opex_detail!EM516,leases!$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY(lease_opex_detail!$A517),leases!$C$80:$CZ$80,0))","v":0.76744186046511631}]
[2,"nnn_in_place_backup",null,"",null,"Suite 2 - Shop",97.723899059871357,180.19132442685142,180.23973720409907,180.28824970374123,180.33686213118969,180.38557469227936,180.43438759326924,180.48330104084292,180.53231524211003,180.58143040460664,180.63064673629637,180.67996444557119,1128.6017241667844,1130.5067623288803,1130.556385425559,1130.606110737692,1130.655938475827,1130.7058688509439,1130.7559020744584,1130.8060383582215,1130.8562779145202,1154.6034294667177,1154.6538762066994,1154.7044268587065,1154.7550816367793,1156.7077457529276,1156.7586094270232,1156.8095778719601,1156.8606513035479,1156.9118299380427,1156.9631139921455,1157.0145036830024,1157.0659992282085,1181.4068295692109,1181.4585374776925,1181.5103518959993,1181.5622730435241,1183.5637537625762,1183.6158890285244,1183.6681316845845,1183.7204819519623,1183.7729400523194,1183.8255062077744,1183.8781806409027,1183.9309635747393,1208.8803146742666,1208.9333152804602,1208.9864250592248,1209.0396442354379,1211.0911619724661,1211.1446006200629,1211.1981493425244,1211.2518083665866,1211.3055779194526,1211.359458228794,1211.4134495227509,1211.4675520299334,1237.0406369069485,1237.0949625282972,1237.1494000515304,1237.2039497071489,1239.3067553876028,1239.3615300013898,1239.4164174419127,1239.4714179415766,1239.5265317332644,1239.5817590503393,1239.637100126645,1239.6925551965069,1265.9049671954476,1265.9606509573298,1266.0164494186442,1266.0723628156532,1185.7603132711383,1185.8164572502699,1185.8727168768057,1185.9290923889612,1185.9855840254413,1186.042192025443,1186.0989166286563,1186.1557580752649,1213.0234803741794,1213.0805562301084,1213.1377496529556,1213.1950608848897,1215.4043211029166,1215.4618686815265,1215.519534798726,1215.5773196986852,1215.6352236260773,1215.6932468260788,1215.7513895443728,1215.8096520271463,116.62672002355772,116.68522277588512,116.74384603430364,116.80259004703609,119.06708177051371,119.12606803858876,119.18517580871821,119.24440533117641,119.30375685675324,119.36323063675509,119.4228269230061,119.48254596784908,119.54238802414662,119.6023533452822,119.66244218516117,119.72265479821196,122.0437588147765,122.10421973955343,122.1648052039361,122.22551546445578,122.28635077817202,122.34731140267391,122.40839759608122,122.46960961704526,122.53094772475026,122.59241217891422,122.65400323979016,122.71572116816724,125.09485278514586,125.1568252330422,125.21892533403447,125.28115335106713,125.34350954762625,125.40599418774072,125.46860753598317,125.53134985747134,125.59422141786897,125.657222483387,125.72035332078488,125.78361419737134,null,null,null,0.23255813953488372]
[3,"nnn_in_place_backup",null,"",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[4,"nnn_in_place_backup",null,"",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[5,"nnn_in_place_backup",null,"",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[6,"nnn_in_place_backup",null,"",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[7,"nnn_in_place_backup",null,"",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[8,"nnn_in_place_backup",null,"",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[9,"nnn_in_place_backup",null,"",null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[10,"nnn_in_place_backup",null,"",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[11,"nnn_in_place_backup",null,"",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[12,"nnn_in_place_backup",null,"",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[13,"nnn_in_place_backup",null,"",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[14,"nnn_in_place_backup",null,"",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[15,"nnn_in_place_backup",null,"",null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[16,"nnn_in_place_backup",null,"",null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[17,"nnn_in_place_backup",null,"",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[18,"nnn_in_place_backup",null,"",null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[19,"nnn_in_place_backup",null,"",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[20,"nnn_in_place_backup",null,"",null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,"fsg_in_place_backup",null,"",null,{"$f":"_xlfn.XLOOKUP(B618,metrics!$B$11:$B$40,metrics!$D$11:$D$40,0)","v":"FSG In-Place Reimbursements Backup"}]
[{"$f":"_xlfn.ANCHORARRAY(leases!$DB$228)","v":1},{"$f":"IF(_xlfn.ANCHORARRAY(A619)<>\"\",B618,\"\")","v":"fsg_in_place_backup"},null,"",null,{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A619),leases!$C$80:$CZ$80,leases!$C$81:$CZ$81,0)","v":"Suite 1 - Example Tenant Lease"},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($A619)<>\"\",0,0)","v":0}]
[2,"fsg_in_place_backup",null,"",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"fsg_in_place_backup",null,"",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"fsg_in_place_backup",null,"",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"fsg_in_place_backup",null,"",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"fsg_in_place_backup",null,"",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"fsg_in_place_backup",null,"",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"fsg_in_place_backup",null,"",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"fsg_in_place_backup",null,"",null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"fsg_in_place_backup",null,"",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"fsg_in_place_backup",null,"",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"fsg_in_place_backup",null,"",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"fsg_in_place_backup",null,"",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"fsg_in_place_backup",null,"",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"fsg_in_place_backup",null,"",null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"fsg_in_place_backup",null,"",null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"fsg_in_place_backup",null,"",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"fsg_in_place_backup",null,"",null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"fsg_in_place_backup",null,"",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"fsg_in_place_backup",null,"",null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,"mg_in_place_backup",null,"",null,{"$f":"_xlfn.XLOOKUP(B720,metrics!$B$11:$B$40,metrics!$D$11:$D$40,0)","v":"MG In-Place Reimbursements Backup"},"ex. Mgmt fee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sequencer",{"$f":"COUNTA(_xlfn.ANCHORARRAY(leases!$DB$228))","v":20},{"$f":"COUNTA($C$25:$C$30)","v":4},"reimburse tag","reimburse?","pro_rata_share","Lookup tag"]
[{"$f":"_xlfn.ANCHORARRAY(EN721)","v":1},{"$f":"IF(_xlfn.ANCHORARRAY(A721)<>\"\",B720,\"\")","v":"mg_in_place_backup"},null,"",null,{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY(A721),leases!$C$80:$CZ$80,leases!$C$81:$CZ$81,0)","v":"Suite 1 - Example Tenant Lease"},{"$f":"SUMIFS(G$25:G$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(H$25:H$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(I$25:I$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(J$25:J$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(K$25:K$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(L$25:L$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(M$25:M$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(N$25:N$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(O$25:O$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(P$25:P$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(Q$25:Q$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(R$25:R$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(S$25:S$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(T$25:T$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(U$25:U$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(V$25:V$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(W$25:W$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(X$25:X$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(Y$25:Y$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(Z$25:Z$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AA$25:AA$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AB$25:AB$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AC$25:AC$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AD$25:AD$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AE$25:AE$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AF$25:AF$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AG$25:AG$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AH$25:AH$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AI$25:AI$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AJ$25:AJ$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AK$25:AK$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AL$25:AL$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AM$25:AM$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AN$25:AN$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AO$25:AO$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AP$25:AP$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AQ$25:AQ$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AR$25:AR$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AS$25:AS$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AT$25:AT$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AU$25:AU$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AV$25:AV$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AW$25:AW$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AX$25:AX$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AY$25:AY$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(AZ$25:AZ$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BA$25:BA$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BB$25:BB$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BC$25:BC$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BD$25:BD$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BE$25:BE$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BF$25:BF$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BG$25:BG$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BH$25:BH$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BI$25:BI$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BJ$25:BJ$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BK$25:BK$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BL$25:BL$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BM$25:BM$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BN$25:BN$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BO$25:BO$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BP$25:BP$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BQ$25:BQ$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BR$25:BR$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BS$25:BS$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BT$25:BT$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BU$25:BU$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BV$25:BV$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BW$25:BW$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BX$25:BX$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BY$25:BY$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(BZ$25:BZ$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CA$25:CA$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CB$25:CB$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CC$25:CC$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CD$25:CD$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CE$25:CE$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CF$25:CF$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CG$25:CG$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CH$25:CH$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CI$25:CI$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CJ$25:CJ$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CK$25:CK$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CL$25:CL$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CM$25:CM$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CN$25:CN$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CO$25:CO$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CP$25:CP$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CQ$25:CQ$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CR$25:CR$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CS$25:CS$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CT$25:CT$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CU$25:CU$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CV$25:CV$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CW$25:CW$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CX$25:CX$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CY$25:CY$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(CZ$25:CZ$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DA$25:DA$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DB$25:DB$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DC$25:DC$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DD$25:DD$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DE$25:DE$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DF$25:DF$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DG$25:DG$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DH$25:DH$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DI$25:DI$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DJ$25:DJ$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DK$25:DK$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DL$25:DL$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DM$25:DM$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DN$25:DN$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DO$25:DO$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DP$25:DP$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DQ$25:DQ$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DR$25:DR$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DS$25:DS$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DT$25:DT$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DU$25:DU$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DV$25:DV$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DW$25:DW$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DX$25:DX$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DY$25:DY$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(DZ$25:DZ$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(EA$25:EA$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(EB$25:EB$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(EC$25:EC$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(ED$25:ED$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(EE$25:EE$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(EF$25:EF$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(EG$25:EG$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(EH$25:EH$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},{"$f":"SUMIFS(EI$25:EI$32,$C$25:$C$32,_xlfn.ANCHORARRAY($ES721))*_xlfn.ANCHORARRAY($EQ721)*_xlfn.ANCHORARRAY($ER721)*-1","v":0},null,null,null,{"$f":"_xlfn.SEQUENCE(EN720*EO720)","v":1},{"$f":"FLOOR((_xlfn.ANCHORARRAY($EM721)-1)/$EO$720,1)+1","v":1},{"$f":"MOD(_xlfn.ANCHORARRAY($EM721)-1,$EO$720)+1","v":1},{"$f":"_xlfn.ANCHORARRAY(ES721)&\"_mg\"","v":"property_taxes_mg"},{"$f":"INDEX(leases!$C$78:$CZ$179,MATCH(_xlfn.ANCHORARRAY(lease_opex_detail!EP721),leases!$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY($EN721),leases!$C$80:$CZ$80,0))","v":0},{"$f":"INDEX(leases!$C$78:$CZ$179,MATCH(lease_opex_detail!ER720,leases!$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY(lease_opex_detail!$A721),leases!$C$80:$CZ$80,0))","v":0.76744186046511631},{"$f":"INDEX(_xlfn._xlws.FILTER($C$26:$C$31,$C$26:$C$31<>\"\"),_xlfn.ANCHORARRAY(EO721),)","v":"property_taxes"}]
[1,"mg_in_place_backup",null,"",null,"Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,2,1,2,"insurance_mg",0,0.76744186046511631,"insurance"]
[1,"mg_in_place_backup",null,"",null,"Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,3,1,3,"cam_mg",0,0.76744186046511631,"cam"]
[1,"mg_in_place_backup",null,"",null,"Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4,1,4,"other_mg",0,0.76744186046511631,"other"]
[2,"mg_in_place_backup",null,"",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,5,2,1,"property_taxes_mg",0,0.23255813953488372,"property_taxes"]
[2,"mg_in_place_backup",null,"",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6,2,2,"insurance_mg",0,0.23255813953488372,"insurance"]
[2,"mg_in_place_backup",null,"",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,7,2,3,"cam_mg",0,0.23255813953488372,"cam"]
[2,"mg_in_place_backup",null,"",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,8,2,4,"other_mg",0,0.23255813953488372,"other"]
[3,"mg_in_place_backup",null,"",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,9,3,1,"property_taxes_mg",0,0,"property_taxes"]
[3,"mg_in_place_backup",null,"",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,3,2,"insurance_mg",0,0,"insurance"]
[3,"mg_in_place_backup",null,"",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,3,3,"cam_mg",0,0,"cam"]
[3,"mg_in_place_backup",null,"",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,12,3,4,"other_mg",0,0,"other"]
[4,"mg_in_place_backup",null,"",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,13,4,1,"property_taxes_mg",0,0,"property_taxes"]
[4,"mg_in_place_backup",null,"",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,14,4,2,"insurance_mg",0,0,"insurance"]
[4,"mg_in_place_backup",null,"",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,15,4,3,"cam_mg",0,0,"cam"]
[4,"mg_in_place_backup",null,"",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,16,4,4,"other_mg",0,0,"other"]
[5,"mg_in_place_backup",null,"",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,17,5,1,"property_taxes_mg",0,0,"property_taxes"]
[5,"mg_in_place_backup",null,"",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,18,5,2,"insurance_mg",0,0,"insurance"]
[5,"mg_in_place_backup",null,"",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,19,5,3,"cam_mg",0,0,"cam"]
[5,"mg_in_place_backup",null,"",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,20,5,4,"other_mg",0,0,"other"]
[6,"mg_in_place_backup",null,"",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,21,6,1,"property_taxes_mg",0,0,"property_taxes"]
[6,"mg_in_place_backup",null,"",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,22,6,2,"insurance_mg",0,0,"insurance"]
[6,"mg_in_place_backup",null,"",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,23,6,3,"cam_mg",0,0,"cam"]
[6,"mg_in_place_backup",null,"",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,24,6,4,"other_mg",0,0,"other"]
[7,"mg_in_place_backup",null,"",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,25,7,1,"property_taxes_mg",0,0,"property_taxes"]
[7,"mg_in_place_backup",null,"",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,26,7,2,"insurance_mg",0,0,"insurance"]
[7,"mg_in_place_backup",null,"",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,27,7,3,"cam_mg",0,0,"cam"]
[7,"mg_in_place_backup",null,"",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,28,7,4,"other_mg",0,0,"other"]
[8,"mg_in_place_backup",null,"",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,29,8,1,"property_taxes_mg",0,0,"property_taxes"]
[8,"mg_in_place_backup",null,"",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,30,8,2,"insurance_mg",0,0,"insurance"]
[8,"mg_in_place_backup",null,"",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,31,8,3,"cam_mg",0,0,"cam"]
[8,"mg_in_place_backup",null,"",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,32,8,4,"other_mg",0,0,"other"]
[9,"mg_in_place_backup",null,"",null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,33,9,1,"property_taxes_mg",0,0,"property_taxes"]
[9,"mg_in_place_backup",null,"",null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,34,9,2,"insurance_mg",0,0,"insurance"]
[9,"mg_in_place_backup",null,"",null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,35,9,3,"cam_mg",0,0,"cam"]
[9,"mg_in_place_backup",null,"",null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,36,9,4,"other_mg",0,0,"other"]
[10,"mg_in_place_backup",null,"",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,37,10,1,"property_taxes_mg",0,0,"property_taxes"]
[10,"mg_in_place_backup",null,"",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,38,10,2,"insurance_mg",0,0,"insurance"]
[10,"mg_in_place_backup",null,"",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,39,10,3,"cam_mg",0,0,"cam"]
[10,"mg_in_place_backup",null,"",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,40,10,4,"other_mg",0,0,"other"]
[11,"mg_in_place_backup",null,"",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,41,11,1,"property_taxes_mg",0,0,"property_taxes"]
[11,"mg_in_place_backup",null,"",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,42,11,2,"insurance_mg",0,0,"insurance"]
[11,"mg_in_place_backup",null,"",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,43,11,3,"cam_mg",0,0,"cam"]
[11,"mg_in_place_backup",null,"",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,44,11,4,"other_mg",0,0,"other"]
[12,"mg_in_place_backup",null,"",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,45,12,1,"property_taxes_mg",0,0,"property_taxes"]
[12,"mg_in_place_backup",null,"",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,46,12,2,"insurance_mg",0,0,"insurance"]
[12,"mg_in_place_backup",null,"",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,47,12,3,"cam_mg",0,0,"cam"]
[12,"mg_in_place_backup",null,"",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,48,12,4,"other_mg",0,0,"other"]
[13,"mg_in_place_backup",null,"",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,49,13,1,"property_taxes_mg",0,0,"property_taxes"]
[13,"mg_in_place_backup",null,"",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,50,13,2,"insurance_mg",0,0,"insurance"]
[13,"mg_in_place_backup",null,"",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,51,13,3,"cam_mg",0,0,"cam"]
[13,"mg_in_place_backup",null,"",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,52,13,4,"other_mg",0,0,"other"]
[14,"mg_in_place_backup",null,"",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,53,14,1,"property_taxes_mg",0,0,"property_taxes"]
[14,"mg_in_place_backup",null,"",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,54,14,2,"insurance_mg",0,0,"insurance"]
[14,"mg_in_place_backup",null,"",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,55,14,3,"cam_mg",0,0,"cam"]
[14,"mg_in_place_backup",null,"",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,56,14,4,"other_mg",0,0,"other"]
[15,"mg_in_place_backup",null,"",null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,57,15,1,"property_taxes_mg",0,0,"property_taxes"]
[15,"mg_in_place_backup",null,"",null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,58,15,2,"insurance_mg",0,0,"insurance"]
[15,"mg_in_place_backup",null,"",null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,59,15,3,"cam_mg",0,0,"cam"]
[15,"mg_in_place_backup",null,"",null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,60,15,4,"other_mg",0,0,"other"]
[16,"mg_in_place_backup",null,"",null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,61,16,1,"property_taxes_mg",0,0,"property_taxes"]
[16,"mg_in_place_backup",null,"",null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,62,16,2,"insurance_mg",0,0,"insurance"]
[16,"mg_in_place_backup",null,"",null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,63,16,3,"cam_mg",0,0,"cam"]
[16,"mg_in_place_backup",null,"",null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,64,16,4,"other_mg",0,0,"other"]
[17,"mg_in_place_backup",null,"",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,65,17,1,"property_taxes_mg",0,0,"property_taxes"]
[17,"mg_in_place_backup",null,"",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,66,17,2,"insurance_mg",0,0,"insurance"]
[17,"mg_in_place_backup",null,"",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,67,17,3,"cam_mg",0,0,"cam"]
[17,"mg_in_place_backup",null,"",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,68,17,4,"other_mg",0,0,"other"]
[18,"mg_in_place_backup",null,"",null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,69,18,1,"property_taxes_mg",0,0,"property_taxes"]
[18,"mg_in_place_backup",null,"",null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,70,18,2,"insurance_mg",0,0,"insurance"]
[18,"mg_in_place_backup",null,"",null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,71,18,3,"cam_mg",0,0,"cam"]
[18,"mg_in_place_backup",null,"",null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,72,18,4,"other_mg",0,0,"other"]
[19,"mg_in_place_backup",null,"",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,73,19,1,"property_taxes_mg",0,0,"property_taxes"]
[19,"mg_in_place_backup",null,"",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,74,19,2,"insurance_mg",0,0,"insurance"]
[19,"mg_in_place_backup",null,"",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,75,19,3,"cam_mg",0,0,"cam"]
[19,"mg_in_place_backup",null,"",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,76,19,4,"other_mg",0,0,"other"]
[20,"mg_in_place_backup",null,"",null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,77,20,1,"property_taxes_mg",0,0,"property_taxes"]
[20,"mg_in_place_backup",null,"",null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,78,20,2,"insurance_mg",0,0,"insurance"]
[20,"mg_in_place_backup",null,"",null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,79,20,3,"cam_mg",0,0,"cam"]
[20,"mg_in_place_backup",null,"",null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,80,20,4,"other_mg",0,0,"other"]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[2,"mg_in_place_backup",null,"",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,2,2,5,"management_fee_mg",0,0.23255813953488372,"management_fee"]
[6,"mg_in_place_backup",null,"",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6,6,5,"management_fee_mg",0,0,"management_fee"]
[11,"mg_in_place_backup",null,"",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,11,5,"management_fee_mg",0,0,"management_fee"]
[19,"mg_in_place_backup",null,"",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,19,19,5,"management_fee_mg",0,0,"management_fee"]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[1,"bys_in_place_backup",null,"",null,"Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,3,1,3,"cam_bys",0,0,0.76744186046511631,"cam"]
[2,"bys_in_place_backup",null,"",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,7,2,3,"cam_bys",0,0,0.23255813953488372,"cam"]
[4,"bys_in_place_backup",null,"",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,13,4,1,"property_taxes_bys",0,0,0,"property_taxes"]
[5,"bys_in_place_backup",null,"",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,20,5,4,"other_bys",0,0,0,"other"]
[7,"bys_in_place_backup",null,"",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,25,7,1,"property_taxes_bys",0,0,0,"property_taxes"]
[8,"bys_in_place_backup",null,"",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,29,8,1,"property_taxes_bys",0,0,0,"property_taxes"]
[9,"bys_in_place_backup",null,"",null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,36,9,4,"other_bys",0,0,0,"other"]
[10,"bys_in_place_backup",null,"",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,37,10,1,"property_taxes_bys",0,0,0,"property_taxes"]
[12,"bys_in_place_backup",null,"",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,46,12,2,"insurance_bys",0,0,0,"insurance"]
[13,"bys_in_place_backup",null,"",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,49,13,1,"property_taxes_bys",0,0,0,"property_taxes"]
[14,"bys_in_place_backup",null,"",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,54,14,2,"insurance_bys",0,0,0,"insurance"]
[16,"bys_in_place_backup",null,"",null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,63,16,3,"cam_bys",0,0,0,"cam"]
[17,"bys_in_place_backup",null,"",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,66,17,2,"insurance_bys",0,0,0,"insurance"]
[18,"bys_in_place_backup",null,"",null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,71,18,3,"cam_bys",0,0,0,"cam"]
[19,"bys_in_place_backup",null,"",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,74,19,2,"insurance_bys",0,0,0,"insurance"]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[5,"bys_in_place_backup",null,"",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,5,5,5,"management_fee_bys",0,0,0,"management_fee"]
[10,"bys_in_place_backup",null,"",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,10,5,"management_fee_bys",0,0,0,"management_fee"]
[16,"bys_in_place_backup",null,"",null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,16,16,5,"management_fee_bys",0,0,0,"management_fee"]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,"",null,"In-Place Reimbursement Backup Ends"]
[4,null,"in_place_cam_reimbursements","",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_in_place_backup"]
[10,null,"in_place_cam_reimbursements","",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_in_place_backup"]
[13,null,"in_place_cam_reimbursements","",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_in_place_backup"]
[17,null,"in_place_cam_reimbursements","",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_in_place_backup"]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,"",null,"Lease Repeater - Month of Current Release Cycle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in_place_end_date","release_repeats","release_blended_downtime_first","release_blended_term_first","Total Lease Cycle (First)","Release Start Month (First)","release_blended_downtime","release_blended_term","Total Lease Cycle (Subsequent)","Release Start Month (Subsequent)"]
[3,null,null,"",null,"Suite 3 - Blank",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,null,null,null,"2024-01-31",1,0,24,24,1,12,60,72,25]
[8,null,null,"",null,"Suite 8 - Blank",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,1,2,3,4,null,null,null,"2024-03-31",1,3,60,63,3,3,60,63,66]
[11,null,null,"",null,"Suite 11 - Blank",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,1,2,3,4,null,null,null,"2024-03-31",1,3,60,63,3,3,60,63,66]
[20,null,null,"",null,"Suite 20 - Blank",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,1,2,3,4,null,null,null,"2024-03-31",1,3,60,63,3,3,60,63,66]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[5,null,null,"",null,"Suite 5 - Blank",0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,null,null,null,3]
[10,null,null,"",null,"Suite 10 - Blank",0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,null,null,null,3]
[16,null,null,"",null,"Suite 16 - Blank",0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,null,null,null,3]
[17,null,null,"",null,"Suite 17 - Blank",0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,null,null,null,3]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[2,null,"release_base_rent","",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18960.555425300077,18960.555425300077,18960.555425300077,18960.555425300077,18960.555425300077,19529.372088059077,19529.372088059077,19529.372088059077,19529.372088059077,19529.372088059077,19529.372088059077,19529.372088059077,19529.372088059077,19529.372088059077,19529.372088059077,19529.372088059077,19529.372088059077,20115.253250700851,20115.253250700851,20115.253250700851,20115.253250700851,20115.253250700851,20115.253250700851,20115.253250700851,20115.253250700851,20115.253250700851,20115.253250700851,20115.253250700851,20115.253250700851,20718.710848221875,20718.710848221875,20718.710848221875,20718.710848221875,20718.710848221875,20718.710848221875,20718.710848221875,20718.710848221875,20718.710848221875,20718.710848221875,20718.710848221875,null,null,null,0.03,15416.666666666666,15416.666666666666]
[7,null,"release_base_rent","",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0.03,0,0]
[11,null,"release_base_rent","",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0.03,0,0]
[19,null,"release_base_rent","",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0.03,0,0]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[3,null,null,"",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,12,0]
[10,null,null,"",null,"Suite 10 - Blank",0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,0,null,null,null,3,3]
[15,null,null,"",null,"Suite 15 - Blank",0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,0,null,null,null,3,3]
[20,null,null,"",null,"Suite 20 - Blank",0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,0,null,null,null,3,3]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[2,null,"release_downtime","",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18960.555425300077,-18960.555425300077,-18960.555425300077,-18960.555425300077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,"release_downtime","",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,"release_downtime","",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,"release_downtime","",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[3,null,null,"",null,"Suite 3 - Blank",0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,12,12,12]
[5,null,null,"",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,3,0,3,0]
[15,null,null,"",null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,3,0,3,0]
[20,null,null,"",null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,3,0,3,0]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,"release_free_rent","",null,{"$f":"_xlfn.XLOOKUP($C3451,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Re-Lease Free Rent"}]
[6,null,"release_free_rent","",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,"release_free_rent","",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,"release_free_rent","",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[2,null,"release_credit_loss","",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-195.29372088059077,-195.29372088059077,-195.29372088059077,-195.29372088059077,-195.29372088059077,-195.29372088059077,-195.29372088059077,-195.29372088059077,-195.29372088059077,-195.29372088059077,-195.29372088059077,-201.15253250700852,-201.15253250700852,-201.15253250700852,-201.15253250700852,-201.15253250700852,-201.15253250700852,-201.15253250700852,-201.15253250700852,-201.15253250700852,-201.15253250700852,-201.15253250700852,-201.15253250700852,-207.18710848221875,-207.18710848221875,-207.18710848221875,-207.18710848221875,-207.18710848221875,-207.18710848221875,-207.18710848221875,-207.18710848221875,-207.18710848221875,-207.18710848221875,-207.18710848221875]
[5,null,"release_credit_loss","",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,null,"release_credit_loss","",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,"release_credit_loss","",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,"",null,"Re-Lease TI or LC Date (Cycle #)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in_place_end_date","release_repeats","release_ti_lc_lead_time","release_blended_downtime_first","release_blended_term_first","Total Lease Cycle (First)","Release Start Month (First)","release_blended_downtime","release_blended_term","Total Lease Cycle (Subsequent)","Release Start Month (Subsequent)"]
[5,null,null,"",null,"Suite 5 - Blank",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,0,0,0,0,null,null,null,"2024-03-31",1,1,3,60,63,3,3,60,63,66]
[14,null,null,"",null,"Suite 14 - Blank",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,0,0,0,0,null,null,null,"2024-03-31",1,1,3,60,63,3,3,60,63,66]
[17,null,null,"",null,"Suite 17 - Blank",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,0,0,0,0,null,null,null,"2024-03-31",1,1,3,60,63,3,3,60,63,66]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[2,null,"release_leasing_commissions","",null,"Suite 2 - Shop",{"$f":"IF(G3657=0,0,(SUMIFS($F3249:$EJ3249,$F2943:$EJ2943,G3657)+SUMIFS($F3453:$EJ3453,$F2943:$EJ2943,G3657)+SUMIFS($F3045:$EJ3045,$F2943:$EJ2943,G3657))*IF(G3657=1,$EN3759,$EM3759)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM3657=0,0,(SUMIFS($F3249:$EJ3249,$F2943:$EJ2943,AM3657)+SUMIFS($F3453:$EJ3453,$F2943:$EJ2943,AM3657)+SUMIFS($F3045:$EJ3045,$F2943:$EJ2943,AM3657))*IF(AM3657=1,$EN3759,$EM3759)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS3657=0,0,(SUMIFS($F3249:$EJ3249,$F2943:$EJ2943,BS3657)+SUMIFS($F3453:$EJ3453,$F2943:$EJ2943,BS3657)+SUMIFS($F3045:$EJ3045,$F2943:$EJ2943,BS3657))*IF(BS3657=1,$EN3759,$EM3759)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-34205.59756537505,0,0,0,{"$f":"IF(CY3657=0,0,(SUMIFS($F3249:$EJ3249,$F2943:$EJ2943,CY3657)+SUMIFS($F3453:$EJ3453,$F2943:$EJ2943,CY3657)+SUMIFS($F3045:$EJ3045,$F2943:$EJ2943,CY3657))*IF(CY3657=1,$EN3759,$EM3759)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0.05,0.05]
[7,null,"release_leasing_commissions","",null,"Suite 7 - Blank",{"$f":"IF(G3662=0,0,(SUMIFS($F3254:$EJ3254,$F2948:$EJ2948,G3662)+SUMIFS($F3458:$EJ3458,$F2948:$EJ2948,G3662)+SUMIFS($F3050:$EJ3050,$F2948:$EJ2948,G3662))*IF(G3662=1,$EN3764,$EM3764)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM3662=0,0,(SUMIFS($F3254:$EJ3254,$F2948:$EJ2948,AM3662)+SUMIFS($F3458:$EJ3458,$F2948:$EJ2948,AM3662)+SUMIFS($F3050:$EJ3050,$F2948:$EJ2948,AM3662))*IF(AM3662=1,$EN3764,$EM3764)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS3662=0,0,(SUMIFS($F3254:$EJ3254,$F2948:$EJ2948,BS3662)+SUMIFS($F3458:$EJ3458,$F2948:$EJ2948,BS3662)+SUMIFS($F3050:$EJ3050,$F2948:$EJ2948,BS3662))*IF(BS3662=1,$EN3764,$EM3764)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY3662=0,0,(SUMIFS($F3254:$EJ3254,$F2948:$EJ2948,CY3662)+SUMIFS($F3458:$EJ3458,$F2948:$EJ2948,CY3662)+SUMIFS($F3050:$EJ3050,$F2948:$EJ2948,CY3662))*IF(CY3662=1,$EN3764,$EM3764)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0.05,0.05]
[13,null,"release_leasing_commissions","",null,"Suite 13 - Blank",{"$f":"IF(G3668=0,0,(SUMIFS($F3260:$EJ3260,$F2954:$EJ2954,G3668)+SUMIFS($F3464:$EJ3464,$F2954:$EJ2954,G3668)+SUMIFS($F3056:$EJ3056,$F2954:$EJ2954,G3668))*IF(G3668=1,$EN3770,$EM3770)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM3668=0,0,(SUMIFS($F3260:$EJ3260,$F2954:$EJ2954,AM3668)+SUMIFS($F3464:$EJ3464,$F2954:$EJ2954,AM3668)+SUMIFS($F3056:$EJ3056,$F2954:$EJ2954,AM3668))*IF(AM3668=1,$EN3770,$EM3770)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS3668=0,0,(SUMIFS($F3260:$EJ3260,$F2954:$EJ2954,BS3668)+SUMIFS($F3464:$EJ3464,$F2954:$EJ2954,BS3668)+SUMIFS($F3056:$EJ3056,$F2954:$EJ2954,BS3668))*IF(BS3668=1,$EN3770,$EM3770)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY3668=0,0,(SUMIFS($F3260:$EJ3260,$F2954:$EJ2954,CY3668)+SUMIFS($F3464:$EJ3464,$F2954:$EJ2954,CY3668)+SUMIFS($F3056:$EJ3056,$F2954:$EJ2954,CY3668))*IF(CY3668=1,$EN3770,$EM3770)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0.05,0.05]
[19,null,"release_leasing_commissions","",null,"Suite 19 - Blank",{"$f":"IF(G3674=0,0,(SUMIFS($F3266:$EJ3266,$F2960:$EJ2960,G3674)+SUMIFS($F3470:$EJ3470,$F2960:$EJ2960,G3674)+SUMIFS($F3062:$EJ3062,$F2960:$EJ2960,G3674))*IF(G3674=1,$EN3776,$EM3776)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM3674=0,0,(SUMIFS($F3266:$EJ3266,$F2960:$EJ2960,AM3674)+SUMIFS($F3470:$EJ3470,$F2960:$EJ2960,AM3674)+SUMIFS($F3062:$EJ3062,$F2960:$EJ2960,AM3674))*IF(AM3674=1,$EN3776,$EM3776)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS3674=0,0,(SUMIFS($F3266:$EJ3266,$F2960:$EJ2960,BS3674)+SUMIFS($F3470:$EJ3470,$F2960:$EJ2960,BS3674)+SUMIFS($F3062:$EJ3062,$F2960:$EJ2960,BS3674))*IF(BS3674=1,$EN3776,$EM3776)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY3674=0,0,(SUMIFS($F3266:$EJ3266,$F2960:$EJ2960,CY3674)+SUMIFS($F3470:$EJ3470,$F2960:$EJ2960,CY3674)+SUMIFS($F3062:$EJ3062,$F2960:$EJ2960,CY3674))*IF(CY3674=1,$EN3776,$EM3776)*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0.05,0.05]
[null,null,null,"",null,null,{"$f":"IF(G3679=0,0,(SUMIFS($F3271:$EJ3271,$F2965:$EJ2965,G3679)+SUMIFS($F3475:$EJ3475,$F2965:$EJ2965,G3679)+SUMIFS($F3067:$EJ3067,$F2965:$EJ2965,G3679))*$EM3781*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS3679=0,0,(SUMIFS($F3271:$EJ3271,$F2965:$EJ2965,BS3679)+SUMIFS($F3475:$EJ3475,$F2965:$EJ2965,BS3679)+SUMIFS($F3067:$EJ3067,$F2965:$EJ2965,BS3679))*$EM3781*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EE3679=0,0,(SUMIFS($F3271:$EJ3271,$F2965:$EJ2965,EE3679)+SUMIFS($F3475:$EJ3475,$F2965:$EJ2965,EE3679)+SUMIFS($F3067:$EJ3067,$F2965:$EJ2965,EE3679))*$EM3781*-1)","v":0},0,0,0,0]
[null,null,null,"",null,null,{"$f":"IF(G3685=0,0,(SUMIFS($F3277:$EJ3277,$F2971:$EJ2971,G3685)+SUMIFS($F3481:$EJ3481,$F2971:$EJ2971,G3685)+SUMIFS($F3073:$EJ3073,$F2971:$EJ2971,G3685))*$EM3787*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS3685=0,0,(SUMIFS($F3277:$EJ3277,$F2971:$EJ2971,BS3685)+SUMIFS($F3481:$EJ3481,$F2971:$EJ2971,BS3685)+SUMIFS($F3073:$EJ3073,$F2971:$EJ2971,BS3685))*$EM3787*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EE3685=0,0,(SUMIFS($F3277:$EJ3277,$F2971:$EJ2971,EE3685)+SUMIFS($F3481:$EJ3481,$F2971:$EJ2971,EE3685)+SUMIFS($F3073:$EJ3073,$F2971:$EJ2971,EE3685))*$EM3787*-1)","v":0},0,0,0,0]
[null,null,null,"",null,null,{"$f":"IF(G3691=0,0,(SUMIFS($F3283:$EJ3283,$F2977:$EJ2977,G3691)+SUMIFS($F3487:$EJ3487,$F2977:$EJ2977,G3691)+SUMIFS($F3079:$EJ3079,$F2977:$EJ2977,G3691))*$EM3793*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS3691=0,0,(SUMIFS($F3283:$EJ3283,$F2977:$EJ2977,BS3691)+SUMIFS($F3487:$EJ3487,$F2977:$EJ2977,BS3691)+SUMIFS($F3079:$EJ3079,$F2977:$EJ2977,BS3691))*$EM3793*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EE3691=0,0,(SUMIFS($F3283:$EJ3283,$F2977:$EJ2977,EE3691)+SUMIFS($F3487:$EJ3487,$F2977:$EJ2977,EE3691)+SUMIFS($F3079:$EJ3079,$F2977:$EJ2977,EE3691))*$EM3793*-1)","v":0},0,0,0,0]
[null,null,null,"",null,null,{"$f":"IF(G3692=0,0,(SUMIFS($F3284:$EJ3284,$F2978:$EJ2978,G3692)+SUMIFS($F3488:$EJ3488,$F2978:$EJ2978,G3692)+SUMIFS($F3080:$EJ3080,$F2978:$EJ2978,G3692))*$EM3794*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS3692=0,0,(SUMIFS($F3284:$EJ3284,$F2978:$EJ2978,BS3692)+SUMIFS($F3488:$EJ3488,$F2978:$EJ2978,BS3692)+SUMIFS($F3080:$EJ3080,$F2978:$EJ2978,BS3692))*$EM3794*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EE3692=0,0,(SUMIFS($F3284:$EJ3284,$F2978:$EJ2978,EE3692)+SUMIFS($F3488:$EJ3488,$F2978:$EJ2978,EE3692)+SUMIFS($F3080:$EJ3080,$F2978:$EJ2978,EE3692))*$EM3794*-1)","v":0},0,0,0,0]
[null,null,null,"",null,null,{"$f":"IF(G3702=0,0,(SUMIFS($F3294:$EJ3294,$F2988:$EJ2988,G3702)+SUMIFS($F3498:$EJ3498,$F2988:$EJ2988,G3702)+SUMIFS($F3090:$EJ3090,$F2988:$EJ2988,G3702))*$EM3804*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS3702=0,0,(SUMIFS($F3294:$EJ3294,$F2988:$EJ2988,BS3702)+SUMIFS($F3498:$EJ3498,$F2988:$EJ2988,BS3702)+SUMIFS($F3090:$EJ3090,$F2988:$EJ2988,BS3702))*$EM3804*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EE3702=0,0,(SUMIFS($F3294:$EJ3294,$F2988:$EJ2988,EE3702)+SUMIFS($F3498:$EJ3498,$F2988:$EJ2988,EE3702)+SUMIFS($F3090:$EJ3090,$F2988:$EJ2988,EE3702))*$EM3804*-1)","v":0},0,0,0,0]
[null,null,null,"",null,null,{"$f":"IF(G3703=0,0,(SUMIFS($F3295:$EJ3295,$F2989:$EJ2989,G3703)+SUMIFS($F3499:$EJ3499,$F2989:$EJ2989,G3703)+SUMIFS($F3091:$EJ3091,$F2989:$EJ2989,G3703))*$EM3805*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS3703=0,0,(SUMIFS($F3295:$EJ3295,$F2989:$EJ2989,BS3703)+SUMIFS($F3499:$EJ3499,$F2989:$EJ2989,BS3703)+SUMIFS($F3091:$EJ3091,$F2989:$EJ2989,BS3703))*$EM3805*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EE3703=0,0,(SUMIFS($F3295:$EJ3295,$F2989:$EJ2989,EE3703)+SUMIFS($F3499:$EJ3499,$F2989:$EJ2989,EE3703)+SUMIFS($F3091:$EJ3091,$F2989:$EJ2989,EE3703))*$EM3805*-1)","v":0},0,0,0,0]
[null,null,null,"",null,null,{"$f":"IF(G3711=0,0,(SUMIFS($F3303:$EJ3303,$F2997:$EJ2997,G3711)+SUMIFS($F3507:$EJ3507,$F2997:$EJ2997,G3711)+SUMIFS($F3099:$EJ3099,$F2997:$EJ2997,G3711))*$EM3813*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS3711=0,0,(SUMIFS($F3303:$EJ3303,$F2997:$EJ2997,BS3711)+SUMIFS($F3507:$EJ3507,$F2997:$EJ2997,BS3711)+SUMIFS($F3099:$EJ3099,$F2997:$EJ2997,BS3711))*$EM3813*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EE3711=0,0,(SUMIFS($F3303:$EJ3303,$F2997:$EJ2997,EE3711)+SUMIFS($F3507:$EJ3507,$F2997:$EJ2997,EE3711)+SUMIFS($F3099:$EJ3099,$F2997:$EJ2997,EE3711))*$EM3813*-1)","v":0},0,0,0,0]
[null,null,null,"",null,null,{"$f":"IF(G3715=0,0,(SUMIFS($F3307:$EJ3307,$F3001:$EJ3001,G3715)+SUMIFS($F3511:$EJ3511,$F3001:$EJ3001,G3715)+SUMIFS($F3103:$EJ3103,$F3001:$EJ3001,G3715))*$EM3817*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS3715=0,0,(SUMIFS($F3307:$EJ3307,$F3001:$EJ3001,BS3715)+SUMIFS($F3511:$EJ3511,$F3001:$EJ3001,BS3715)+SUMIFS($F3103:$EJ3103,$F3001:$EJ3001,BS3715))*$EM3817*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EE3715=0,0,(SUMIFS($F3307:$EJ3307,$F3001:$EJ3001,EE3715)+SUMIFS($F3511:$EJ3511,$F3001:$EJ3001,EE3715)+SUMIFS($F3103:$EJ3103,$F3001:$EJ3001,EE3715))*$EM3817*-1)","v":0},0,0,0,0]
[null,null,null,"",null,null,{"$f":"IF(G3720=0,0,(SUMIFS($F3312:$EJ3312,$F3006:$EJ3006,G3720)+SUMIFS($F3516:$EJ3516,$F3006:$EJ3006,G3720)+SUMIFS($F3108:$EJ3108,$F3006:$EJ3006,G3720))*$EM3822*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS3720=0,0,(SUMIFS($F3312:$EJ3312,$F3006:$EJ3006,BS3720)+SUMIFS($F3516:$EJ3516,$F3006:$EJ3006,BS3720)+SUMIFS($F3108:$EJ3108,$F3006:$EJ3006,BS3720))*$EM3822*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EE3720=0,0,(SUMIFS($F3312:$EJ3312,$F3006:$EJ3006,EE3720)+SUMIFS($F3516:$EJ3516,$F3006:$EJ3006,EE3720)+SUMIFS($F3108:$EJ3108,$F3006:$EJ3006,EE3720))*$EM3822*-1)","v":0},0,0,0,0]
[null,null,null,"",null,null,{"$f":"IF(G3728=0,0,(SUMIFS($F3320:$EJ3320,$F3014:$EJ3014,G3728)+SUMIFS($F3524:$EJ3524,$F3014:$EJ3014,G3728)+SUMIFS($F3116:$EJ3116,$F3014:$EJ3014,G3728))*$EM3830*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS3728=0,0,(SUMIFS($F3320:$EJ3320,$F3014:$EJ3014,BS3728)+SUMIFS($F3524:$EJ3524,$F3014:$EJ3014,BS3728)+SUMIFS($F3116:$EJ3116,$F3014:$EJ3014,BS3728))*$EM3830*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EE3728=0,0,(SUMIFS($F3320:$EJ3320,$F3014:$EJ3014,EE3728)+SUMIFS($F3524:$EJ3524,$F3014:$EJ3014,EE3728)+SUMIFS($F3116:$EJ3116,$F3014:$EJ3014,EE3728))*$EM3830*-1)","v":0},0,0,0,0]
[null,null,null,"",null,null,{"$f":"IF(G3732=0,0,(SUMIFS($F3324:$EJ3324,$F3018:$EJ3018,G3732)+SUMIFS($F3528:$EJ3528,$F3018:$EJ3018,G3732)+SUMIFS($F3120:$EJ3120,$F3018:$EJ3018,G3732))*$EM3834*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS3732=0,0,(SUMIFS($F3324:$EJ3324,$F3018:$EJ3018,BS3732)+SUMIFS($F3528:$EJ3528,$F3018:$EJ3018,BS3732)+SUMIFS($F3120:$EJ3120,$F3018:$EJ3018,BS3732))*$EM3834*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EE3732=0,0,(SUMIFS($F3324:$EJ3324,$F3018:$EJ3018,EE3732)+SUMIFS($F3528:$EJ3528,$F3018:$EJ3018,EE3732)+SUMIFS($F3120:$EJ3120,$F3018:$EJ3018,EE3732))*$EM3834*-1)","v":0},0,0,0,0]
[null,null,null,"",null,null,{"$f":"IF(G3738=0,0,(SUMIFS($F3330:$EJ3330,$F3024:$EJ3024,G3738)+SUMIFS($F3534:$EJ3534,$F3024:$EJ3024,G3738)+SUMIFS($F3126:$EJ3126,$F3024:$EJ3024,G3738))*$EM3840*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS3738=0,0,(SUMIFS($F3330:$EJ3330,$F3024:$EJ3024,BS3738)+SUMIFS($F3534:$EJ3534,$F3024:$EJ3024,BS3738)+SUMIFS($F3126:$EJ3126,$F3024:$EJ3024,BS3738))*$EM3840*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EE3738=0,0,(SUMIFS($F3330:$EJ3330,$F3024:$EJ3024,EE3738)+SUMIFS($F3534:$EJ3534,$F3024:$EJ3024,EE3738)+SUMIFS($F3126:$EJ3126,$F3024:$EJ3024,EE3738))*$EM3840*-1)","v":0},0,0,0,0]
[null,null,null,"",null,null,{"$f":"IF(G3745=0,0,(SUMIFS($F3337:$EJ3337,$F3031:$EJ3031,G3745)+SUMIFS($F3541:$EJ3541,$F3031:$EJ3031,G3745)+SUMIFS($F3133:$EJ3133,$F3031:$EJ3031,G3745))*$EM3847*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS3745=0,0,(SUMIFS($F3337:$EJ3337,$F3031:$EJ3031,BS3745)+SUMIFS($F3541:$EJ3541,$F3031:$EJ3031,BS3745)+SUMIFS($F3133:$EJ3133,$F3031:$EJ3031,BS3745))*$EM3847*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EE3745=0,0,(SUMIFS($F3337:$EJ3337,$F3031:$EJ3031,EE3745)+SUMIFS($F3541:$EJ3541,$F3031:$EJ3031,EE3745)+SUMIFS($F3133:$EJ3133,$F3031:$EJ3031,EE3745))*$EM3847*-1)","v":0},0,0,0,0]
[null,null,null,"",null,null,{"$f":"IF(G3749=0,0,(SUMIFS($F3341:$EJ3341,$F3035:$EJ3035,G3749)+SUMIFS($F3545:$EJ3545,$F3035:$EJ3035,G3749)+SUMIFS($F3137:$EJ3137,$F3035:$EJ3035,G3749))*$EM3851*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS3749=0,0,(SUMIFS($F3341:$EJ3341,$F3035:$EJ3035,BS3749)+SUMIFS($F3545:$EJ3545,$F3035:$EJ3035,BS3749)+SUMIFS($F3137:$EJ3137,$F3035:$EJ3035,BS3749))*$EM3851*-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EE3749=0,0,(SUMIFS($F3341:$EJ3341,$F3035:$EJ3035,EE3749)+SUMIFS($F3545:$EJ3545,$F3035:$EJ3035,EE3749)+SUMIFS($F3137:$EJ3137,$F3035:$EJ3035,EE3749))*$EM3851*-1)","v":0},0,0,0,0]
[null,null,null,""]
[null,null,"release_tenant_improvements","",null,{"$f":"_xlfn.XLOOKUP($C3858,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Re-Lease Tenant Improvements"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total_sf","release_ti_growth","release_ti_psf","release_ti_psf_first"]
[10,null,"release_tenant_improvements","",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,2,2]
[15,null,"release_tenant_improvements","",null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,2,2]
[17,null,"release_tenant_improvements","",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,2,2]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[2,"total_revenue_ex_reimbursements_release",null,"",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19334.078367178485,19334.078367178485,19334.078367178485,19334.078367178485,19334.078367178485,19334.078367178485,19334.078367178485,19334.078367178485,19334.078367178485,19334.078367178485,19334.078367178485,19914.100718193844,19914.100718193844,19914.100718193844,19914.100718193844,19914.100718193844,19914.100718193844,19914.100718193844,19914.100718193844,19914.100718193844,19914.100718193844,19914.100718193844,19914.100718193844,20511.523739739656,20511.523739739656,20511.523739739656,20511.523739739656,20511.523739739656,20511.523739739656,20511.523739739656,20511.523739739656,20511.523739739656,20511.523739739656,20511.523739739656]
[9,"total_revenue_ex_reimbursements_release",null,"",null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"total_revenue_ex_reimbursements_release",null,"",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"total_revenue_ex_reimbursements_release",null,"",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[7,"nnn_release_backup",null,"",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[12,"nnn_release_backup",null,"",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[14,"nnn_release_backup",null,"",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[19,"nnn_release_backup",null,"",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[6,"nnn_release_backup",null,"",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[10,"nnn_release_backup",null,"",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[15,"nnn_release_backup",null,"",null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,"fsg_release_backup",null,"",null,{"$f":"_xlfn.XLOOKUP(B4269,metrics!$B$11:$B$40,metrics!$D$11:$D$40,0)","v":"FSG Release Reimbursements Backup"}]
[7,"fsg_release_backup",null,"",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"fsg_release_backup",null,"",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"fsg_release_backup",null,"",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[2,"mg_release_backup",null,"",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6,2,2,"insurance_mg_release",0,0.23255813953488372,"insurance"]
[3,"mg_release_backup",null,"",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,9,3,1,"property_taxes_mg_release",0,0,"property_taxes"]
[4,"mg_release_backup",null,"",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,15,4,3,"cam_mg_release",0,0,"cam"]
[6,"mg_release_backup",null,"",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,23,6,3,"cam_mg_release",0,0,"cam"]
[7,"mg_release_backup",null,"",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,26,7,2,"insurance_mg_release",0,0,"insurance"]
[8,"mg_release_backup",null,"",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,32,8,4,"other_mg_release",0,0,"other"]
[9,"mg_release_backup",null,"",null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,34,9,2,"insurance_mg_release",0,0,"insurance"]
[11,"mg_release_backup",null,"",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,43,11,3,"cam_mg_release",0,0,"cam"]
[13,"mg_release_backup",null,"",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,49,13,1,"property_taxes_mg_release",0,0,"property_taxes"]
[13,"mg_release_backup",null,"",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,51,13,3,"cam_mg_release",0,0,"cam"]
[14,"mg_release_backup",null,"",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,56,14,4,"other_mg_release",0,0,"other"]
[17,"mg_release_backup",null,"",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,66,17,2,"insurance_mg_release",0,0,"insurance"]
[17,"mg_release_backup",null,"",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,67,17,3,"cam_mg_release",0,0,"cam"]
[19,"mg_release_backup",null,"",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,73,19,1,"property_taxes_mg_release",0,0,"property_taxes"]
[20,"mg_release_backup",null,"",null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,77,20,1,"property_taxes_mg_release",0,0,"property_taxes"]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,"mg_release_backup",null,"",null,{"$f":"_xlfn.XLOOKUP(B4873,metrics!$B$11:$B$40,metrics!$D$11:$D$40,0)","v":"MG Release Reimbursements Backup"},"Mgmt Fee Only",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sequencer",{"$f":"COUNTA(_xlfn.ANCHORARRAY(leases!$DB$228))","v":20},1,"reimburse tag","reimburse?","pro_rata_share","Lookup tag"]
[8,"mg_release_backup",null,"",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,8,8,4,"other_mg_release",0,0,"other"]
[12,"mg_release_backup",null,"",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,12,12,4,"other_mg_release",0,0,"other"]
[17,"mg_release_backup",null,"",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,17,17,1,"property_taxes_mg_release",0,0,"property_taxes"]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[1,"bys_release_backup",null,"",null,"Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,3,1,3,"cam_bys_release",0,0,0.76744186046511631,"cam"]
[3,"bys_release_backup",null,"",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,3,2,"insurance_bys_release",0,0,0,"insurance"]
[4,"bys_release_backup",null,"",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,15,4,3,"cam_bys_release",0,0,0,"cam"]
[5,"bys_release_backup",null,"",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,20,5,4,"other_bys_release",0,0,0,"other"]
[7,"bys_release_backup",null,"",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,27,7,3,"cam_bys_release",0,0,0,"cam"]
[8,"bys_release_backup",null,"",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,32,8,4,"other_bys_release",0,0,0,"other"]
[10,"bys_release_backup",null,"",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,37,10,1,"property_taxes_bys_release",0,0,0,"property_taxes"]
[10,"bys_release_backup",null,"",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,38,10,2,"insurance_bys_release",0,0,0,"insurance"]
[11,"bys_release_backup",null,"",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,44,11,4,"other_bys_release",0,0,0,"other"]
[14,"bys_release_backup",null,"",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,53,14,1,"property_taxes_bys_release",0,0,0,"property_taxes"]
[14,"bys_release_backup",null,"",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,56,14,4,"other_bys_release",0,0,0,"other"]
[16,"bys_release_backup",null,"",null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,61,16,1,"property_taxes_bys_release",0,0,0,"property_taxes"]
[18,"bys_release_backup",null,"",null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,70,18,2,"insurance_bys_release",0,0,0,"insurance"]
[19,"bys_release_backup",null,"",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,73,19,1,"property_taxes_bys_release",0,0,0,"property_taxes"]
[20,"bys_release_backup",null,"",null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,79,20,3,"cam_bys_release",0,0,0,"cam"]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[{"$f":"_xlfn.ANCHORARRAY(EM5878)","v":1},{"$f":"IF(_xlfn.ANCHORARRAY(A5878)<>\"\",B5877,\"\")","v":"bys_release_backup"},null,"",null,{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY(A5878),leases!$C$80:$CZ$80,leases!$C$81:$CZ$81,0)","v":"Suite 1 - Example Tenant Lease"},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(G5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(G4861),G$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(H5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(H4861),H$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(I5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(I4861),I$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(J5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(J4861),J$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(K5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(K4861),K$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(L5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(L4861),L$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(M5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(M4861),M$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(N5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(N4861),N$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(O5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(O4861),O$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(P5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(P4861),P$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(Q5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(Q4861),Q$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(R5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(R4861),R$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(S5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(S4861),S$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(T5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(T4861),T$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(U5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(U4861),U$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(V5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(V4861),V$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(W5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(W4861),W$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(X5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(X4861),X$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(Y5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(Y4861),Y$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(Z5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(Z4861),Z$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AA5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AA4861),AA$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AB5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AB4861),AB$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AC5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AC4861),AC$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AD5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AD4861),AD$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AE5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AE4861),AE$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AF5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AF4861),AF$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AG5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AG4861),AG$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AH5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AH4861),AH$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AI5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AI4861),AI$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AJ5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AJ4861),AJ$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AK5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AK4861),AK$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AL5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AL4861),AL$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AM5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AM4861),AM$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AN5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AN4861),AN$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AO5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AO4861),AO$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AP5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AP4861),AP$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AQ5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AQ4861),AQ$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AR5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AR4861),AR$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AS5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AS4861),AS$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AT5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AT4861),AT$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AU5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AU4861),AU$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AV5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AV4861),AV$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AW5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AW4861),AW$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AX5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AX4861),AX$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AY5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AY4861),AY$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(AZ5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(AZ4861),AZ$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BA5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BA4861),BA$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BB5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BB4861),BB$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BC5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BC4861),BC$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BD5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BD4861),BD$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BE5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BE4861),BE$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BF5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BF4861),BF$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BG5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BG4861),BG$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BH5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BH4861),BH$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BI5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BI4861),BI$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BJ5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BJ4861),BJ$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BK5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BK4861),BK$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BL5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BL4861),BL$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BM5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BM4861),BM$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BN5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BN4861),BN$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BO5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BO4861),BO$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BP5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BP4861),BP$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BQ5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BQ4861),BQ$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BR5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BR4861),BR$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BS5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BS4861),BS$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BT5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BT4861),BT$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BU5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BU4861),BU$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BV5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BV4861),BV$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BW5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BW4861),BW$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BX5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BX4861),BX$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BY5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BY4861),BY$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(BZ5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(BZ4861),BZ$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CA5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CA4861),CA$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CB5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CB4861),CB$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CC5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CC4861),CC$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CD5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CD4861),CD$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CE5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CE4861),CE$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CF5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CF4861),CF$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CG5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CG4861),CG$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CH5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CH4861),CH$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CI5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CI4861),CI$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CJ5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CJ4861),CJ$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CK5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CK4861),CK$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CL5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CL4861),CL$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CM5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CM4861),CM$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CN5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CN4861),CN$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CO5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CO4861),CO$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CP5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CP4861),CP$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CQ5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CQ4861),CQ$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CR5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CR4861),CR$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CS5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CS4861),CS$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CT5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CT4861),CT$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CU5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CU4861),CU$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CV5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CV4861),CV$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CW5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CW4861),CW$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CX5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CX4861),CX$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CY5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CY4861),CY$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(CZ5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(CZ4861),CZ$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DA5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DA4861),DA$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DB5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DB4861),DB$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DC5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DC4861),DC$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DD5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DD4861),DD$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DE5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DE4861),DE$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DF5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DF4861),DF$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DG5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DG4861),DG$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DH5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DH4861),DH$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DI5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DI4861),DI$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DJ5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DJ4861),DJ$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DK5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DK4861),DK$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DL5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DL4861),DL$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DM5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DM4861),DM$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DN5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DN4861),DN$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DO5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DO4861),DO$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DP5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DP4861),DP$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DQ5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DQ4861),DQ$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DR5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DR4861),DR$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DS5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DS4861),DS$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DT5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DT4861),DT$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DU5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DU4861),DU$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DV5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DV4861),DV$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DW5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DW4861),DW$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DX5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DX4861),DX$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DY5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DY4861),DY$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(DZ5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(DZ4861),DZ$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(EA5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(EA4861),EA$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(EB5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(EB4861),EB$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(EC5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(EC4861),EC$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(ED5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(ED4861),ED$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(EE5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(EE4861),EE$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(EF5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(EF4861),EF$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(EG5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(EG4861),EG$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(EH5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(EH4861),EH$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},{"$f":"IF(_xlfn.ANCHORARRAY($EQ5878)=0,0,MAX(0,calc_rubs_non_circular_mgmt_fee(SUMIFS(_xlfn.ANCHORARRAY(EI5376),_xlfn.ANCHORARRAY($A5376),_xlfn.ANCHORARRAY($A5878)),_xlfn.ANCHORARRAY(EI4861),EI$38*_xlfn.ANCHORARRAY($ES5878),expenses!$L$20)-_xlfn.ANCHORARRAY($EQ5878)/12))","v":0},null,null,null,{"$f":"_xlfn.SEQUENCE(EN5877*EO5877)","v":1},{"$f":"FLOOR((_xlfn.ANCHORARRAY($EM5878)-1)/$EO$720,1)+1","v":1},{"$f":"IF(_xlfn.ANCHORARRAY(EM5878)<>\"\",COUNTA($C$26:$C$31))","v":5},{"$f":"_xlfn.ANCHORARRAY(ET5878)&\"_bys_release\"","v":"management_fee_bys_release"},{"$f":"INDEX(leases!$C$78:$CZ$179,MATCH(_xlfn.ANCHORARRAY(lease_opex_detail!EP5878),leases!$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY($EN5878),leases!$C$80:$CZ$80,0))","v":0},{"$f":"INDEX(leases!$C$78:$CZ$179,MATCH(_xlfn.ANCHORARRAY(lease_opex_detail!EP5878)&\"_amt\",leases!$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY($EN5878),leases!$C$80:$CZ$80,0))","v":0},{"$f":"INDEX(leases!$C$78:$CZ$179,MATCH(lease_opex_detail!ES5877,leases!$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY(lease_opex_detail!$A5878),leases!$C$80:$CZ$80,0))","v":0.76744186046511631},{"$f":"INDEX(_xlfn._xlws.FILTER($C$26:$C$31,$C$26:$C$31<>\"\"),_xlfn.ANCHORARRAY(EO5878),)","v":"management_fee"}]
[6,"bys_release_backup",null,"",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6,2,5,"management_fee_bys_release",0,0,0,"management_fee"]
[8,"bys_release_backup",null,"",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,8,2,5,"management_fee_bys_release",0,0,0,"management_fee"]
[18,"bys_release_backup",null,"",null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,18,5,5,"management_fee_bys_release",0,0,0,"management_fee"]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,"",null,"In-Place Reimbursement Backup Ends"]
[null,null,null,""]
[null,null,"release_cam_reimbursements","",null,{"$f":"_xlfn.XLOOKUP($C6381,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Re-Lease CAM Reimbursements"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"release_reimbursement_structure","metric"]
[{"$f":"_xlfn.ANCHORARRAY(leases!$DB$228)","v":1},null,{"$f":"IF(_xlfn.ANCHORARRAY($A6382)<>\"\",C6381,\"\")","v":"release_cam_reimbursements"},"",null,{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY(A6382),leases!$C$80:$CZ$80,leases!$C$81:$CZ$81,0)","v":"Suite 1 - Example Tenant Lease"},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(G2942),0)=0,0,SUMIFS(G$4063:G$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(G3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(H2942),0)=0,0,SUMIFS(H$4063:H$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(H3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(I2942),0)=0,0,SUMIFS(I$4063:I$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(I3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(J2942),0)=0,0,SUMIFS(J$4063:J$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(J3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(K2942),0)=0,0,SUMIFS(K$4063:K$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(K3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(L2942),0)=0,0,SUMIFS(L$4063:L$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(L3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(M2942),0)=0,0,SUMIFS(M$4063:M$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(M3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(N2942),0)=0,0,SUMIFS(N$4063:N$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(N3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(O2942),0)=0,0,SUMIFS(O$4063:O$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(O3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(P2942),0)=0,0,SUMIFS(P$4063:P$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(P3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(Q2942),0)=0,0,SUMIFS(Q$4063:Q$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(Q3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(R2942),0)=0,0,SUMIFS(R$4063:R$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(R3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(S2942),0)=0,0,SUMIFS(S$4063:S$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(S3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(T2942),0)=0,0,SUMIFS(T$4063:T$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(T3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(U2942),0)=0,0,SUMIFS(U$4063:U$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(U3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(V2942),0)=0,0,SUMIFS(V$4063:V$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(V3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(W2942),0)=0,0,SUMIFS(W$4063:W$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(W3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(X2942),0)=0,0,SUMIFS(X$4063:X$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(X3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(Y2942),0)=0,0,SUMIFS(Y$4063:Y$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(Y3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(Z2942),0)=0,0,SUMIFS(Z$4063:Z$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(Z3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AA2942),0)=0,0,SUMIFS(AA$4063:AA$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AA3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AB2942),0)=0,0,SUMIFS(AB$4063:AB$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AB3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AC2942),0)=0,0,SUMIFS(AC$4063:AC$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AC3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AD2942),0)=0,0,SUMIFS(AD$4063:AD$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AD3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AE2942),0)=0,0,SUMIFS(AE$4063:AE$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AE3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AF2942),0)=0,0,SUMIFS(AF$4063:AF$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AF3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AG2942),0)=0,0,SUMIFS(AG$4063:AG$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AG3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AH2942),0)=0,0,SUMIFS(AH$4063:AH$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AH3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AI2942),0)=0,0,SUMIFS(AI$4063:AI$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AI3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AJ2942),0)=0,0,SUMIFS(AJ$4063:AJ$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AJ3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AK2942),0)=0,0,SUMIFS(AK$4063:AK$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AK3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AL2942),0)=0,0,SUMIFS(AL$4063:AL$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AL3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AM2942),0)=0,0,SUMIFS(AM$4063:AM$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AM3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AN2942),0)=0,0,SUMIFS(AN$4063:AN$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AN3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AO2942),0)=0,0,SUMIFS(AO$4063:AO$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AO3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AP2942),0)=0,0,SUMIFS(AP$4063:AP$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AP3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AQ2942),0)=0,0,SUMIFS(AQ$4063:AQ$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AQ3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AR2942),0)=0,0,SUMIFS(AR$4063:AR$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AR3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AS2942),0)=0,0,SUMIFS(AS$4063:AS$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AS3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AT2942),0)=0,0,SUMIFS(AT$4063:AT$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AT3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AU2942),0)=0,0,SUMIFS(AU$4063:AU$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AU3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AV2942),0)=0,0,SUMIFS(AV$4063:AV$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AV3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AW2942),0)=0,0,SUMIFS(AW$4063:AW$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AW3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AX2942),0)=0,0,SUMIFS(AX$4063:AX$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AX3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AY2942),0)=0,0,SUMIFS(AY$4063:AY$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AY3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(AZ2942),0)=0,0,SUMIFS(AZ$4063:AZ$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(AZ3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BA2942),0)=0,0,SUMIFS(BA$4063:BA$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BA3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BB2942),0)=0,0,SUMIFS(BB$4063:BB$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BB3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BC2942),0)=0,0,SUMIFS(BC$4063:BC$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BC3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BD2942),0)=0,0,SUMIFS(BD$4063:BD$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BD3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BE2942),0)=0,0,SUMIFS(BE$4063:BE$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BE3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BF2942),0)=0,0,SUMIFS(BF$4063:BF$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BF3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BG2942),0)=0,0,SUMIFS(BG$4063:BG$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BG3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BH2942),0)=0,0,SUMIFS(BH$4063:BH$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BH3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BI2942),0)=0,0,SUMIFS(BI$4063:BI$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BI3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BJ2942),0)=0,0,SUMIFS(BJ$4063:BJ$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BJ3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BK2942),0)=0,0,SUMIFS(BK$4063:BK$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BK3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BL2942),0)=0,0,SUMIFS(BL$4063:BL$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BL3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BM2942),0)=0,0,SUMIFS(BM$4063:BM$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BM3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BN2942),0)=0,0,SUMIFS(BN$4063:BN$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BN3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BO2942),0)=0,0,SUMIFS(BO$4063:BO$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BO3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BP2942),0)=0,0,SUMIFS(BP$4063:BP$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BP3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BQ2942),0)=0,0,SUMIFS(BQ$4063:BQ$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BQ3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BR2942),0)=0,0,SUMIFS(BR$4063:BR$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BR3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BS2942),0)=0,0,SUMIFS(BS$4063:BS$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BS3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BT2942),0)=0,0,SUMIFS(BT$4063:BT$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BT3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BU2942),0)=0,0,SUMIFS(BU$4063:BU$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BU3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BV2942),0)=0,0,SUMIFS(BV$4063:BV$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BV3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BW2942),0)=0,0,SUMIFS(BW$4063:BW$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BW3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BX2942),0)=0,0,SUMIFS(BX$4063:BX$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BX3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BY2942),0)=0,0,SUMIFS(BY$4063:BY$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BY3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(BZ2942),0)=0,0,SUMIFS(BZ$4063:BZ$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(BZ3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CA2942),0)=0,0,SUMIFS(CA$4063:CA$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CA3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CB2942),0)=0,0,SUMIFS(CB$4063:CB$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CB3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CC2942),0)=0,0,SUMIFS(CC$4063:CC$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CC3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CD2942),0)=0,0,SUMIFS(CD$4063:CD$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CD3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CE2942),0)=0,0,SUMIFS(CE$4063:CE$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CE3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CF2942),0)=0,0,SUMIFS(CF$4063:CF$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CF3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CG2942),0)=0,0,SUMIFS(CG$4063:CG$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CG3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CH2942),0)=0,0,SUMIFS(CH$4063:CH$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CH3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CI2942),0)=0,0,SUMIFS(CI$4063:CI$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CI3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CJ2942),0)=0,0,SUMIFS(CJ$4063:CJ$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CJ3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CK2942),0)=0,0,SUMIFS(CK$4063:CK$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CK3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CL2942),0)=0,0,SUMIFS(CL$4063:CL$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CL3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CM2942),0)=0,0,SUMIFS(CM$4063:CM$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CM3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CN2942),0)=0,0,SUMIFS(CN$4063:CN$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CN3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CO2942),0)=0,0,SUMIFS(CO$4063:CO$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CO3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CP2942),0)=0,0,SUMIFS(CP$4063:CP$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CP3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CQ2942),0)=0,0,SUMIFS(CQ$4063:CQ$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CQ3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CR2942),0)=0,0,SUMIFS(CR$4063:CR$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CR3146)<>1))","v":0},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CS2942),0)=0,0,SUMIFS(CS$4063:CS$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CS3146)<>1))","v":10123.04002435771},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CT2942),0)=0,0,SUMIFS(CT$4063:CT$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CT3146)<>1))","v":10126.23787386386},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CU2942),0)=0,0,SUMIFS(CU$4063:CU$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CU3146)<>1))","v":10129.442310416409},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CV2942),0)=0,0,SUMIFS(CV$4063:CV$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CV3146)<>1))","v":10132.653347583597},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CW2942),0)=0,0,SUMIFS(CW$4063:CW$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CW3146)<>1))","v":10135.870998961604},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CX2942),0)=0,0,SUMIFS(CX$4063:CX$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CX3146)<>1))","v":10139.09527817462},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CY2942),0)=0,0,SUMIFS(CY$4063:CY$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CY3146)<>1))","v":10142.326198874905},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(CZ2942),0)=0,0,SUMIFS(CZ$4063:CZ$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(CZ3146)<>1))","v":10266.873243666174},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DA2942),0)=0,0,SUMIFS(DA$4063:DA$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DA3146)<>1))","v":10363.072082067498},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DB2942),0)=0,0,SUMIFS(DB$4063:DB$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DB3146)<>1))","v":10366.323009424621},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DC2942),0)=0,0,SUMIFS(DC$4063:DC$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DC3146)<>1))","v":10369.58063315982},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DD2942),0)=0,0,SUMIFS(DD$4063:DD$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DD3146)<>1))","v":10372.844967066547},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DE2942),0)=0,0,SUMIFS(DE$4063:DE$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DE3146)<>1))","v":10376.116024966646},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DF2942),0)=0,0,SUMIFS(DF$4063:DF$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DF3146)<>1))","v":10379.393820710455},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DG2942),0)=0,0,SUMIFS(DG$4063:DG$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DG3146)<>1))","v":10382.678368176817},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DH2942),0)=0,0,SUMIFS(DH$4063:DH$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DH3146)<>1))","v":10385.969681273182},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DI2942),0)=0,0,SUMIFS(DI$4063:DI$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DI3146)<>1))","v":10389.267773935639},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DJ2942),0)=0,0,SUMIFS(DJ$4063:DJ$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DJ3146)<>1))","v":10392.572660128983},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DK2942),0)=0,0,SUMIFS(DK$4063:DK$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DK3146)<>1))","v":10395.884353846775},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DL2942),0)=0,0,SUMIFS(DL$4063:DL$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DL3146)<>1))","v":10523.545074757825},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DM2942),0)=0,0,SUMIFS(DM$4063:DM$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DM3146)<>1))","v":10622.148884119186},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DN2942),0)=0,0,SUMIFS(DN$4063:DN$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DN3146)<>1))","v":10625.48108466023},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DO2942),0)=0,0,SUMIFS(DO$4063:DO$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DO3146)<>1))","v":10628.820148988812},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DP2942),0)=0,0,SUMIFS(DP$4063:DP$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DP3146)<>1))","v":10632.166091243207},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DQ2942),0)=0,0,SUMIFS(DQ$4063:DQ$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DQ3146)<>1))","v":10635.518925590812},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DR2942),0)=0,0,SUMIFS(DR$4063:DR$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DR3146)<>1))","v":10638.878666228213},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DS2942),0)=0,0,SUMIFS(DS$4063:DS$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DS3146)<>1))","v":10642.245327381235},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DT2942),0)=0,0,SUMIFS(DT$4063:DT$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DT3146)<>1))","v":10645.61892330501},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DU2942),0)=0,0,SUMIFS(DU$4063:DU$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DU3146)<>1))","v":10648.999468284028},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DV2942),0)=0,0,SUMIFS(DV$4063:DV$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DV3146)<>1))","v":10652.386976632206},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DW2942),0)=0,0,SUMIFS(DW$4063:DW$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DW3146)<>1))","v":10655.781462692943},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DX2942),0)=0,0,SUMIFS(DX$4063:DX$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DX3146)<>1))","v":10786.633701626768},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DY2942),0)=0,0,SUMIFS(DY$4063:DY$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DY3146)<>1))","v":10887.702606222161},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(DZ2942),0)=0,0,SUMIFS(DZ$4063:DZ$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(DZ3146)<>1))","v":10891.118111776734},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(EA2942),0)=0,0,SUMIFS(EA$4063:EA$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(EA3146)<>1))","v":10894.540652713531},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(EB2942),0)=0,0,SUMIFS(EB$4063:EB$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(EB3146)<>1))","v":10897.970243524283},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(EC2942),0)=0,0,SUMIFS(EC$4063:EC$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(EC3146)<>1))","v":10901.406898730578},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(ED2942),0)=0,0,SUMIFS(ED$4063:ED$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(ED3146)<>1))","v":10904.850632883914},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(EE2942),0)=0,0,SUMIFS(EE$4063:EE$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(EE3146)<>1))","v":10908.301460565763},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(EF2942),0)=0,0,SUMIFS(EF$4063:EF$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(EF3146)<>1))","v":10911.759396387632},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(EG2942),0)=0,0,SUMIFS(EG$4063:EG$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(EG3146)<>1))","v":10915.224454991127},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(EH2942),0)=0,0,SUMIFS(EH$4063:EH$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(EH3146)<>1))","v":10918.696651048007},{"$f":"IF(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($A6382),_xlfn.ANCHORARRAY($A2942),_xlfn.ANCHORARRAY(EI2942),0)=0,0,SUMIFS(EI$4063:EI$6379,$A$4063:$A$6379,_xlfn.ANCHORARRAY($A6382),$B$4063:$B$6379,_xlfn.ANCHORARRAY($EN6382))*(_xlfn.ANCHORARRAY(EI3146)<>1))","v":10922.175999260262},null,null,null,{"$f":"INDEX(leases!$C$78:$CZ$179,MATCH(lease_opex_detail!EM6381,leases!$A$78:$A$179,0),MATCH(_xlfn.ANCHORARRAY(lease_opex_detail!$A6382),leases!$C$80:$CZ$80,0))","v":"NNN"},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($EM6382),metrics!$G$27:$G$30,metrics!$B$35:$B$38,0)","v":"nnn_release_backup"}]
[2,null,"release_cam_reimbursements","",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1984.4513628418949,1985.4344673098126,3220.5097053552781,3221.496864062914,3222.4860561558617,3223.4772858225592,3224.470557260076,3225.4658746741252,3226.4632422790846,3227.4626642980106,3228.4641449626606,3229.4676885135068,3268.1527554562495,3306.1831407921645,3307.1928985318755,3308.2047362072035,3309.2186581024744,3310.2346685108387,3311.2527717342941,3312.2729720836951,3313.2952738787781,3314.3196814481771,3315.346199129443,3316.3748312690605,3356.0270248853712,3395.1932833709652,3396.2282850541696,3397.2654186713808,3398.3046886140323,3399.3460992826067,3400.3896550866484,3401.4353604447842,3402.4832197847445,3403.5332375433786,3404.5854181666764,3405.6397661097835,null,null,null,"NNN","nnn_release_backup"]
[3,null,"release_cam_reimbursements","",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_release_backup"]
[4,null,"release_cam_reimbursements","",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_release_backup"]
[5,null,"release_cam_reimbursements","",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_release_backup"]
[6,null,"release_cam_reimbursements","",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_release_backup"]
[7,null,"release_cam_reimbursements","",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_release_backup"]
[8,null,"release_cam_reimbursements","",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_release_backup"]
[9,null,"release_cam_reimbursements","",null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_release_backup"]
[10,null,"release_cam_reimbursements","",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_release_backup"]
[11,null,"release_cam_reimbursements","",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_release_backup"]
[12,null,"release_cam_reimbursements","",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_release_backup"]
[13,null,"release_cam_reimbursements","",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_release_backup"]
[14,null,"release_cam_reimbursements","",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_release_backup"]
[15,null,"release_cam_reimbursements","",null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_release_backup"]
[16,null,"release_cam_reimbursements","",null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_release_backup"]
[17,null,"release_cam_reimbursements","",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_release_backup"]
[18,null,"release_cam_reimbursements","",null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_release_backup"]
[19,null,"release_cam_reimbursements","",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_release_backup"]
[20,null,"release_cam_reimbursements","",null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"NNN","nnn_release_backup"]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,"",null,"End"]
[null,null,null,""]
[null,null,null,"",null,"Backup"]
[null,null,null,""]
[null,null,null,"",null,"Management Fee Backup"]
[null,null,null,""]
[null,null,"management_fee","",null,{"$f":"_xlfn.XLOOKUP($C6489,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Management Fee"}]
["bldg",null,null,"",null,"Mgmt Fee on Other Income",{"$f":"G$38*expenses!$L$20*-1","v":0},{"$f":"H$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"I$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"J$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"K$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"L$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"M$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"N$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"O$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"P$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"Q$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"R$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"S$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"T$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"U$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"V$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"W$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"X$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"Y$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"Z$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AA$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AB$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AC$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AD$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AE$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AF$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AG$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AH$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AI$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AJ$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AK$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AL$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AM$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AN$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AO$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AP$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AQ$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AR$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AS$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AT$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AU$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AV$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AW$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AX$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AY$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"AZ$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BA$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BB$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BC$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BD$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BE$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BF$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BG$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BH$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BI$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BJ$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BK$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BL$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BM$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BN$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BO$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BP$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BQ$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BR$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BS$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BT$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BU$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BV$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BW$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BX$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BY$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"BZ$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"CA$38*expenses!$L$20*-1","v":-333.33333333333331},{"$f":"CB$38*expenses!$L$20*-1","v":0},{"$f":"CC$38*expenses!$L$20*-1","v":0},{"$f":"CD$38*expenses!$L$20*-1","v":0},{"$f":"CE$38*expenses!$L$20*-1","v":0},{"$f":"CF$38*expenses!$L$20*-1","v":0},{"$f":"CG$38*expenses!$L$20*-1","v":0},{"$f":"CH$38*expenses!$L$20*-1","v":0},{"$f":"CI$38*expenses!$L$20*-1","v":0},{"$f":"CJ$38*expenses!$L$20*-1","v":0},{"$f":"CK$38*expenses!$L$20*-1","v":0},{"$f":"CL$38*expenses!$L$20*-1","v":0},{"$f":"CM$38*expenses!$L$20*-1","v":0},{"$f":"CN$38*expenses!$L$20*-1","v":0},{"$f":"CO$38*expenses!$L$20*-1","v":0},{"$f":"CP$38*expenses!$L$20*-1","v":0},{"$f":"CQ$38*expenses!$L$20*-1","v":0},{"$f":"CR$38*expenses!$L$20*-1","v":0},{"$f":"CS$38*expenses!$L$20*-1","v":0},{"$f":"CT$38*expenses!$L$20*-1","v":0},{"$f":"CU$38*expenses!$L$20*-1","v":0},{"$f":"CV$38*expenses!$L$20*-1","v":0},{"$f":"CW$38*expenses!$L$20*-1","v":0},{"$f":"CX$38*expenses!$L$20*-1","v":0},{"$f":"CY$38*expenses!$L$20*-1","v":0},{"$f":"CZ$38*expenses!$L$20*-1","v":0},{"$f":"DA$38*expenses!$L$20*-1","v":0},{"$f":"DB$38*expenses!$L$20*-1","v":0},{"$f":"DC$38*expenses!$L$20*-1","v":0},{"$f":"DD$38*expenses!$L$20*-1","v":0},{"$f":"DE$38*expenses!$L$20*-1","v":0},{"$f":"DF$38*expenses!$L$20*-1","v":0},{"$f":"DG$38*expenses!$L$20*-1","v":0},{"$f":"DH$38*expenses!$L$20*-1","v":0},{"$f":"DI$38*expenses!$L$20*-1","v":0},{"$f":"DJ$38*expenses!$L$20*-1","v":0},{"$f":"DK$38*expenses!$L$20*-1","v":0},{"$f":"DL$38*expenses!$L$20*-1","v":0},{"$f":"DM$38*expenses!$L$20*-1","v":0},{"$f":"DN$38*expenses!$L$20*-1","v":0},{"$f":"DO$38*expenses!$L$20*-1","v":0},{"$f":"DP$38*expenses!$L$20*-1","v":0},{"$f":"DQ$38*expenses!$L$20*-1","v":0},{"$f":"DR$38*expenses!$L$20*-1","v":0},{"$f":"DS$38*expenses!$L$20*-1","v":0},{"$f":"DT$38*expenses!$L$20*-1","v":0},{"$f":"DU$38*expenses!$L$20*-1","v":0},{"$f":"DV$38*expenses!$L$20*-1","v":0},{"$f":"DW$38*expenses!$L$20*-1","v":0},{"$f":"DX$38*expenses!$L$20*-1","v":0},{"$f":"DY$38*expenses!$L$20*-1","v":0},{"$f":"DZ$38*expenses!$L$20*-1","v":0},{"$f":"EA$38*expenses!$L$20*-1","v":0},{"$f":"EB$38*expenses!$L$20*-1","v":0},{"$f":"EC$38*expenses!$L$20*-1","v":0},{"$f":"ED$38*expenses!$L$20*-1","v":0},{"$f":"EE$38*expenses!$L$20*-1","v":0},{"$f":"EF$38*expenses!$L$20*-1","v":0},{"$f":"EG$38*expenses!$L$20*-1","v":0},{"$f":"EH$38*expenses!$L$20*-1","v":0},{"$f":"EI$38*expenses!$L$20*-1","v":0}]
[{"$f":"_xlfn.ANCHORARRAY(leases!$DB$228)","v":1},null,{"$f":"IF(_xlfn.ANCHORARRAY($A6491)<>\"\",C6489,\"\")","v":"management_fee"},"",null,{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY(A6491),leases!$C$80:$CZ$80,leases!$C$81:$CZ$81,0)","v":"Suite 1 - Example Tenant Lease"},{"$f":"(_xlfn.ANCHORARRAY(G6382)+_xlfn.ANCHORARRAY(G3554)+_xlfn.ANCHORARRAY(G3452)+_xlfn.ANCHORARRAY(G3044)+_xlfn.ANCHORARRAY(G115)+_xlfn.ANCHORARRAY(G138)+_xlfn.ANCHORARRAY(G2733)+_xlfn.ANCHORARRAY(G92)+_xlfn.ANCHORARRAY(G3248))*expenses!$L$20*-1","v":-3482.0633349826817},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(H6382)+_xlfn.ANCHORARRAY(H3554)+_xlfn.ANCHORARRAY(H3452)+_xlfn.ANCHORARRAY(H3044)+_xlfn.ANCHORARRAY(H115)+_xlfn.ANCHORARRAY(H138)+_xlfn.ANCHORARRAY(H2733)+_xlfn.ANCHORARRAY(H92)+_xlfn.ANCHORARRAY(H3248))*expenses!$L$20*-1)","v":-3466.7961405244923},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(I6382)+_xlfn.ANCHORARRAY(I3554)+_xlfn.ANCHORARRAY(I3452)+_xlfn.ANCHORARRAY(I3044)+_xlfn.ANCHORARRAY(I115)+_xlfn.ANCHORARRAY(I138)+_xlfn.ANCHORARRAY(I2733)+_xlfn.ANCHORARRAY(I92)+_xlfn.ANCHORARRAY(I3248))*expenses!$L$20*-1)","v":-3466.9559026894099},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(J6382)+_xlfn.ANCHORARRAY(J3554)+_xlfn.ANCHORARRAY(J3452)+_xlfn.ANCHORARRAY(J3044)+_xlfn.ANCHORARRAY(J115)+_xlfn.ANCHORARRAY(J138)+_xlfn.ANCHORARRAY(J2733)+_xlfn.ANCHORARRAY(J92)+_xlfn.ANCHORARRAY(J3248))*expenses!$L$20*-1)","v":-3467.1159939382292},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(K6382)+_xlfn.ANCHORARRAY(K3554)+_xlfn.ANCHORARRAY(K3452)+_xlfn.ANCHORARRAY(K3044)+_xlfn.ANCHORARRAY(K115)+_xlfn.ANCHORARRAY(K138)+_xlfn.ANCHORARRAY(K2733)+_xlfn.ANCHORARRAY(K92)+_xlfn.ANCHORARRAY(K3248))*expenses!$L$20*-1)","v":-3467.2764149488089},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(L6382)+_xlfn.ANCHORARRAY(L3554)+_xlfn.ANCHORARRAY(L3452)+_xlfn.ANCHORARRAY(L3044)+_xlfn.ANCHORARRAY(L115)+_xlfn.ANCHORARRAY(L138)+_xlfn.ANCHORARRAY(L2733)+_xlfn.ANCHORARRAY(L92)+_xlfn.ANCHORARRAY(L3248))*expenses!$L$20*-1)","v":-3467.4371664004052},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(M6382)+_xlfn.ANCHORARRAY(M3554)+_xlfn.ANCHORARRAY(M3452)+_xlfn.ANCHORARRAY(M3044)+_xlfn.ANCHORARRAY(M115)+_xlfn.ANCHORARRAY(M138)+_xlfn.ANCHORARRAY(M2733)+_xlfn.ANCHORARRAY(M92)+_xlfn.ANCHORARRAY(M3248))*expenses!$L$20*-1)","v":-3467.5982489736716},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(N6382)+_xlfn.ANCHORARRAY(N3554)+_xlfn.ANCHORARRAY(N3452)+_xlfn.ANCHORARRAY(N3044)+_xlfn.ANCHORARRAY(N115)+_xlfn.ANCHORARRAY(N138)+_xlfn.ANCHORARRAY(N2733)+_xlfn.ANCHORARRAY(N92)+_xlfn.ANCHORARRAY(N3248))*expenses!$L$20*-1)","v":-3467.7596633506651},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(O6382)+_xlfn.ANCHORARRAY(O3554)+_xlfn.ANCHORARRAY(O3452)+_xlfn.ANCHORARRAY(O3044)+_xlfn.ANCHORARRAY(O115)+_xlfn.ANCHORARRAY(O138)+_xlfn.ANCHORARRAY(O2733)+_xlfn.ANCHORARRAY(O92)+_xlfn.ANCHORARRAY(O3248))*expenses!$L$20*-1)","v":-3467.9214102148462},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(P6382)+_xlfn.ANCHORARRAY(P3554)+_xlfn.ANCHORARRAY(P3452)+_xlfn.ANCHORARRAY(P3044)+_xlfn.ANCHORARRAY(P115)+_xlfn.ANCHORARRAY(P138)+_xlfn.ANCHORARRAY(P2733)+_xlfn.ANCHORARRAY(P92)+_xlfn.ANCHORARRAY(P3248))*expenses!$L$20*-1)","v":-3546.2829583361913},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(Q6382)+_xlfn.ANCHORARRAY(Q3554)+_xlfn.ANCHORARRAY(Q3452)+_xlfn.ANCHORARRAY(Q3044)+_xlfn.ANCHORARRAY(Q115)+_xlfn.ANCHORARRAY(Q138)+_xlfn.ANCHORARRAY(Q2733)+_xlfn.ANCHORARRAY(Q92)+_xlfn.ANCHORARRAY(Q3248))*expenses!$L$20*-1)","v":-3546.4453722307671},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(R6382)+_xlfn.ANCHORARRAY(R3554)+_xlfn.ANCHORARRAY(R3452)+_xlfn.ANCHORARRAY(R3044)+_xlfn.ANCHORARRAY(R115)+_xlfn.ANCHORARRAY(R138)+_xlfn.ANCHORARRAY(R2733)+_xlfn.ANCHORARRAY(R92)+_xlfn.ANCHORARRAY(R3248))*expenses!$L$20*-1)","v":-3546.6081206713743},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(S6382)+_xlfn.ANCHORARRAY(S3554)+_xlfn.ANCHORARRAY(S3452)+_xlfn.ANCHORARRAY(S3044)+_xlfn.ANCHORARRAY(S115)+_xlfn.ANCHORARRAY(S138)+_xlfn.ANCHORARRAY(S2733)+_xlfn.ANCHORARRAY(S92)+_xlfn.ANCHORARRAY(S3248))*expenses!$L$20*-1)","v":-3546.771204347122},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(T6382)+_xlfn.ANCHORARRAY(T3554)+_xlfn.ANCHORARRAY(T3452)+_xlfn.ANCHORARRAY(T3044)+_xlfn.ANCHORARRAY(T115)+_xlfn.ANCHORARRAY(T138)+_xlfn.ANCHORARRAY(T2733)+_xlfn.ANCHORARRAY(T92)+_xlfn.ANCHORARRAY(T3248))*expenses!$L$20*-1)","v":-3553.0578302820381},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(U6382)+_xlfn.ANCHORARRAY(U3554)+_xlfn.ANCHORARRAY(U3452)+_xlfn.ANCHORARRAY(U3044)+_xlfn.ANCHORARRAY(U115)+_xlfn.ANCHORARRAY(U138)+_xlfn.ANCHORARRAY(U2733)+_xlfn.ANCHORARRAY(U92)+_xlfn.ANCHORARRAY(U3248))*expenses!$L$20*-1)","v":-3553.2215865010785},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(V6382)+_xlfn.ANCHORARRAY(V3554)+_xlfn.ANCHORARRAY(V3452)+_xlfn.ANCHORARRAY(V3044)+_xlfn.ANCHORARRAY(V115)+_xlfn.ANCHORARRAY(V138)+_xlfn.ANCHORARRAY(V2733)+_xlfn.ANCHORARRAY(V92)+_xlfn.ANCHORARRAY(V3248))*expenses!$L$20*-1)","v":-3553.3856800311178},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(W6382)+_xlfn.ANCHORARRAY(W3554)+_xlfn.ANCHORARRAY(W3452)+_xlfn.ANCHORARRAY(W3044)+_xlfn.ANCHORARRAY(W115)+_xlfn.ANCHORARRAY(W138)+_xlfn.ANCHORARRAY(W2733)+_xlfn.ANCHORARRAY(W92)+_xlfn.ANCHORARRAY(W3248))*expenses!$L$20*-1)","v":-3553.5501115669626},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(X6382)+_xlfn.ANCHORARRAY(X3554)+_xlfn.ANCHORARRAY(X3452)+_xlfn.ANCHORARRAY(X3044)+_xlfn.ANCHORARRAY(X115)+_xlfn.ANCHORARRAY(X138)+_xlfn.ANCHORARRAY(X2733)+_xlfn.ANCHORARRAY(X92)+_xlfn.ANCHORARRAY(X3248))*expenses!$L$20*-1)","v":-3553.7148818048486},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(Y6382)+_xlfn.ANCHORARRAY(Y3554)+_xlfn.ANCHORARRAY(Y3452)+_xlfn.ANCHORARRAY(Y3044)+_xlfn.ANCHORARRAY(Y115)+_xlfn.ANCHORARRAY(Y138)+_xlfn.ANCHORARRAY(Y2733)+_xlfn.ANCHORARRAY(Y92)+_xlfn.ANCHORARRAY(Y3248))*expenses!$L$20*-1)","v":-3553.8799914424467},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(Z6382)+_xlfn.ANCHORARRAY(Z3554)+_xlfn.ANCHORARRAY(Z3452)+_xlfn.ANCHORARRAY(Z3044)+_xlfn.ANCHORARRAY(Z115)+_xlfn.ANCHORARRAY(Z138)+_xlfn.ANCHORARRAY(Z2733)+_xlfn.ANCHORARRAY(Z92)+_xlfn.ANCHORARRAY(Z3248))*expenses!$L$20*-1)","v":-3554.0454411788646},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AA6382)+_xlfn.ANCHORARRAY(AA3554)+_xlfn.ANCHORARRAY(AA3452)+_xlfn.ANCHORARRAY(AA3044)+_xlfn.ANCHORARRAY(AA115)+_xlfn.ANCHORARRAY(AA138)+_xlfn.ANCHORARRAY(AA2733)+_xlfn.ANCHORARRAY(AA92)+_xlfn.ANCHORARRAY(AA3248))*expenses!$L$20*-1)","v":-3554.2112317146507},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AB6382)+_xlfn.ANCHORARRAY(AB3554)+_xlfn.ANCHORARRAY(AB3452)+_xlfn.ANCHORARRAY(AB3044)+_xlfn.ANCHORARRAY(AB115)+_xlfn.ANCHORARRAY(AB138)+_xlfn.ANCHORARRAY(AB2733)+_xlfn.ANCHORARRAY(AB92)+_xlfn.ANCHORARRAY(AB3248))*expenses!$L$20*-1)","v":-3634.5318185390297},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AC6382)+_xlfn.ANCHORARRAY(AC3554)+_xlfn.ANCHORARRAY(AC3452)+_xlfn.ANCHORARRAY(AC3044)+_xlfn.ANCHORARRAY(AC115)+_xlfn.ANCHORARRAY(AC138)+_xlfn.ANCHORARRAY(AC2733)+_xlfn.ANCHORARRAY(AC92)+_xlfn.ANCHORARRAY(AC3248))*expenses!$L$20*-1)","v":-3634.69829278097},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AD6382)+_xlfn.ANCHORARRAY(AD3554)+_xlfn.ANCHORARRAY(AD3452)+_xlfn.ANCHORARRAY(AD3044)+_xlfn.ANCHORARRAY(AD115)+_xlfn.ANCHORARRAY(AD138)+_xlfn.ANCHORARRAY(AD2733)+_xlfn.ANCHORARRAY(AD92)+_xlfn.ANCHORARRAY(AD3248))*expenses!$L$20*-1)","v":-3634.8651099325921},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AE6382)+_xlfn.ANCHORARRAY(AE3554)+_xlfn.ANCHORARRAY(AE3452)+_xlfn.ANCHORARRAY(AE3044)+_xlfn.ANCHORARRAY(AE115)+_xlfn.ANCHORARRAY(AE138)+_xlfn.ANCHORARRAY(AE2733)+_xlfn.ANCHORARRAY(AE92)+_xlfn.ANCHORARRAY(AE3248))*expenses!$L$20*-1)","v":-3635.0322707002333},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AF6382)+_xlfn.ANCHORARRAY(AF3554)+_xlfn.ANCHORARRAY(AF3452)+_xlfn.ANCHORARRAY(AF3044)+_xlfn.ANCHORARRAY(AF115)+_xlfn.ANCHORARRAY(AF138)+_xlfn.ANCHORARRAY(AF2733)+_xlfn.ANCHORARRAY(AF92)+_xlfn.ANCHORARRAY(AF3248))*expenses!$L$20*-1)","v":-3641.4760622835229},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AG6382)+_xlfn.ANCHORARRAY(AG3554)+_xlfn.ANCHORARRAY(AG3452)+_xlfn.ANCHORARRAY(AG3044)+_xlfn.ANCHORARRAY(AG115)+_xlfn.ANCHORARRAY(AG138)+_xlfn.ANCHORARRAY(AG2733)+_xlfn.ANCHORARRAY(AG92)+_xlfn.ANCHORARRAY(AG3248))*expenses!$L$20*-1)","v":-3641.6439124080384},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AH6382)+_xlfn.ANCHORARRAY(AH3554)+_xlfn.ANCHORARRAY(AH3452)+_xlfn.ANCHORARRAY(AH3044)+_xlfn.ANCHORARRAY(AH115)+_xlfn.ANCHORARRAY(AH138)+_xlfn.ANCHORARRAY(AH2733)+_xlfn.ANCHORARRAY(AH92)+_xlfn.ANCHORARRAY(AH3248))*expenses!$L$20*-1)","v":-3641.8121082763296},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AI6382)+_xlfn.ANCHORARRAY(AI3554)+_xlfn.ANCHORARRAY(AI3452)+_xlfn.ANCHORARRAY(AI3044)+_xlfn.ANCHORARRAY(AI115)+_xlfn.ANCHORARRAY(AI138)+_xlfn.ANCHORARRAY(AI2733)+_xlfn.ANCHORARRAY(AI92)+_xlfn.ANCHORARRAY(AI3248))*expenses!$L$20*-1)","v":-3641.9806506005702},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AJ6382)+_xlfn.ANCHORARRAY(AJ3554)+_xlfn.ANCHORARRAY(AJ3452)+_xlfn.ANCHORARRAY(AJ3044)+_xlfn.ANCHORARRAY(AJ115)+_xlfn.ANCHORARRAY(AJ138)+_xlfn.ANCHORARRAY(AJ2733)+_xlfn.ANCHORARRAY(AJ92)+_xlfn.ANCHORARRAY(AJ3248))*expenses!$L$20*-1)","v":-3642.1495400944027},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AK6382)+_xlfn.ANCHORARRAY(AK3554)+_xlfn.ANCHORARRAY(AK3452)+_xlfn.ANCHORARRAY(AK3044)+_xlfn.ANCHORARRAY(AK115)+_xlfn.ANCHORARRAY(AK138)+_xlfn.ANCHORARRAY(AK2733)+_xlfn.ANCHORARRAY(AK92)+_xlfn.ANCHORARRAY(AK3248))*expenses!$L$20*-1)","v":-3642.3187774729413},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AL6382)+_xlfn.ANCHORARRAY(AL3554)+_xlfn.ANCHORARRAY(AL3452)+_xlfn.ANCHORARRAY(AL3044)+_xlfn.ANCHORARRAY(AL115)+_xlfn.ANCHORARRAY(AL138)+_xlfn.ANCHORARRAY(AL2733)+_xlfn.ANCHORARRAY(AL92)+_xlfn.ANCHORARRAY(AL3248))*expenses!$L$20*-1)","v":-3642.48836345277},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AM6382)+_xlfn.ANCHORARRAY(AM3554)+_xlfn.ANCHORARRAY(AM3452)+_xlfn.ANCHORARRAY(AM3044)+_xlfn.ANCHORARRAY(AM115)+_xlfn.ANCHORARRAY(AM138)+_xlfn.ANCHORARRAY(AM2733)+_xlfn.ANCHORARRAY(AM92)+_xlfn.ANCHORARRAY(AM3248))*expenses!$L$20*-1)","v":-3642.65829875195},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AN6382)+_xlfn.ANCHORARRAY(AN3554)+_xlfn.ANCHORARRAY(AN3452)+_xlfn.ANCHORARRAY(AN3044)+_xlfn.ANCHORARRAY(AN115)+_xlfn.ANCHORARRAY(AN138)+_xlfn.ANCHORARRAY(AN2733)+_xlfn.ANCHORARRAY(AN92)+_xlfn.ANCHORARRAY(AN3248))*expenses!$L$20*-1)","v":-3724.9869002469381},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AO6382)+_xlfn.ANCHORARRAY(AO3554)+_xlfn.ANCHORARRAY(AO3452)+_xlfn.ANCHORARRAY(AO3044)+_xlfn.ANCHORARRAY(AO115)+_xlfn.ANCHORARRAY(AO138)+_xlfn.ANCHORARRAY(AO2733)+_xlfn.ANCHORARRAY(AO92)+_xlfn.ANCHORARRAY(AO3248))*expenses!$L$20*-1)","v":-3725.1575363449269},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AP6382)+_xlfn.ANCHORARRAY(AP3554)+_xlfn.ANCHORARRAY(AP3452)+_xlfn.ANCHORARRAY(AP3044)+_xlfn.ANCHORARRAY(AP115)+_xlfn.ANCHORARRAY(AP138)+_xlfn.ANCHORARRAY(AP2733)+_xlfn.ANCHORARRAY(AP92)+_xlfn.ANCHORARRAY(AP3248))*expenses!$L$20*-1)","v":-3725.3285239253396},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AQ6382)+_xlfn.ANCHORARRAY(AQ3554)+_xlfn.ANCHORARRAY(AQ3452)+_xlfn.ANCHORARRAY(AQ3044)+_xlfn.ANCHORARRAY(AQ115)+_xlfn.ANCHORARRAY(AQ138)+_xlfn.ANCHORARRAY(AQ2733)+_xlfn.ANCHORARRAY(AQ92)+_xlfn.ANCHORARRAY(AQ3248))*expenses!$L$20*-1)","v":-3725.4998637121721},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AR6382)+_xlfn.ANCHORARRAY(AR3554)+_xlfn.ANCHORARRAY(AR3452)+_xlfn.ANCHORARRAY(AR3044)+_xlfn.ANCHORARRAY(AR115)+_xlfn.ANCHORARRAY(AR138)+_xlfn.ANCHORARRAY(AR2733)+_xlfn.ANCHORARRAY(AR92)+_xlfn.ANCHORARRAY(AR3248))*expenses!$L$20*-1)","v":-3732.1047500850436},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AS6382)+_xlfn.ANCHORARRAY(AS3554)+_xlfn.ANCHORARRAY(AS3452)+_xlfn.ANCHORARRAY(AS3044)+_xlfn.ANCHORARRAY(AS115)+_xlfn.ANCHORARRAY(AS138)+_xlfn.ANCHORARRAY(AS2733)+_xlfn.ANCHORARRAY(AS92)+_xlfn.ANCHORARRAY(AS3248))*expenses!$L$20*-1)","v":-3732.2767964626728},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AT6382)+_xlfn.ANCHORARRAY(AT3554)+_xlfn.ANCHORARRAY(AT3452)+_xlfn.ANCHORARRAY(AT3044)+_xlfn.ANCHORARRAY(AT115)+_xlfn.ANCHORARRAY(AT138)+_xlfn.ANCHORARRAY(AT2733)+_xlfn.ANCHORARRAY(AT92)+_xlfn.ANCHORARRAY(AT3248))*expenses!$L$20*-1)","v":-3732.4491972276705},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AU6382)+_xlfn.ANCHORARRAY(AU3554)+_xlfn.ANCHORARRAY(AU3452)+_xlfn.ANCHORARRAY(AU3044)+_xlfn.ANCHORARRAY(AU115)+_xlfn.ANCHORARRAY(AU138)+_xlfn.ANCHORARRAY(AU2733)+_xlfn.ANCHORARRAY(AU92)+_xlfn.ANCHORARRAY(AU3248))*expenses!$L$20*-1)","v":-3732.6219531100169},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AV6382)+_xlfn.ANCHORARRAY(AV3554)+_xlfn.ANCHORARRAY(AV3452)+_xlfn.ANCHORARRAY(AV3044)+_xlfn.ANCHORARRAY(AV115)+_xlfn.ANCHORARRAY(AV138)+_xlfn.ANCHORARRAY(AV2733)+_xlfn.ANCHORARRAY(AV92)+_xlfn.ANCHORARRAY(AV3248))*expenses!$L$20*-1)","v":-3732.7950648411961},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AW6382)+_xlfn.ANCHORARRAY(AW3554)+_xlfn.ANCHORARRAY(AW3452)+_xlfn.ANCHORARRAY(AW3044)+_xlfn.ANCHORARRAY(AW115)+_xlfn.ANCHORARRAY(AW138)+_xlfn.ANCHORARRAY(AW2733)+_xlfn.ANCHORARRAY(AW92)+_xlfn.ANCHORARRAY(AW3248))*expenses!$L$20*-1)","v":-3732.9685331541978},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AX6382)+_xlfn.ANCHORARRAY(AX3554)+_xlfn.ANCHORARRAY(AX3452)+_xlfn.ANCHORARRAY(AX3044)+_xlfn.ANCHORARRAY(AX115)+_xlfn.ANCHORARRAY(AX138)+_xlfn.ANCHORARRAY(AX2733)+_xlfn.ANCHORARRAY(AX92)+_xlfn.ANCHORARRAY(AX3248))*expenses!$L$20*-1)","v":-3733.1423587835216},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AY6382)+_xlfn.ANCHORARRAY(AY3554)+_xlfn.ANCHORARRAY(AY3452)+_xlfn.ANCHORARRAY(AY3044)+_xlfn.ANCHORARRAY(AY115)+_xlfn.ANCHORARRAY(AY138)+_xlfn.ANCHORARRAY(AY2733)+_xlfn.ANCHORARRAY(AY92)+_xlfn.ANCHORARRAY(AY3248))*expenses!$L$20*-1)","v":-3733.3165424651816},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(AZ6382)+_xlfn.ANCHORARRAY(AZ3554)+_xlfn.ANCHORARRAY(AZ3452)+_xlfn.ANCHORARRAY(AZ3044)+_xlfn.ANCHORARRAY(AZ115)+_xlfn.ANCHORARRAY(AZ138)+_xlfn.ANCHORARRAY(AZ2733)+_xlfn.ANCHORARRAY(AZ92)+_xlfn.ANCHORARRAY(AZ3248))*expenses!$L$20*-1)","v":-3817.7033589975445},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BA6382)+_xlfn.ANCHORARRAY(BA3554)+_xlfn.ANCHORARRAY(BA3452)+_xlfn.ANCHORARRAY(BA3044)+_xlfn.ANCHORARRAY(BA115)+_xlfn.ANCHORARRAY(BA138)+_xlfn.ANCHORARRAY(BA2733)+_xlfn.ANCHORARRAY(BA92)+_xlfn.ANCHORARRAY(BA3248))*expenses!$L$20*-1)","v":-3817.8782609979835},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BB6382)+_xlfn.ANCHORARRAY(BB3554)+_xlfn.ANCHORARRAY(BB3452)+_xlfn.ANCHORARRAY(BB3044)+_xlfn.ANCHORARRAY(BB115)+_xlfn.ANCHORARRAY(BB138)+_xlfn.ANCHORARRAY(BB2733)+_xlfn.ANCHORARRAY(BB92)+_xlfn.ANCHORARRAY(BB3248))*expenses!$L$20*-1)","v":-3818.0535232679058},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BC6382)+_xlfn.ANCHORARRAY(BC3554)+_xlfn.ANCHORARRAY(BC3452)+_xlfn.ANCHORARRAY(BC3044)+_xlfn.ANCHORARRAY(BC115)+_xlfn.ANCHORARRAY(BC138)+_xlfn.ANCHORARRAY(BC2733)+_xlfn.ANCHORARRAY(BC92)+_xlfn.ANCHORARRAY(BC3248))*expenses!$L$20*-1)","v":-3818.2291465494095},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BD6382)+_xlfn.ANCHORARRAY(BD3554)+_xlfn.ANCHORARRAY(BD3452)+_xlfn.ANCHORARRAY(BD3044)+_xlfn.ANCHORARRAY(BD115)+_xlfn.ANCHORARRAY(BD138)+_xlfn.ANCHORARRAY(BD2733)+_xlfn.ANCHORARRAY(BD92)+_xlfn.ANCHORARRAY(BD3248))*expenses!$L$20*-1)","v":-3824.9991550816026},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BE6382)+_xlfn.ANCHORARRAY(BE3554)+_xlfn.ANCHORARRAY(BE3452)+_xlfn.ANCHORARRAY(BE3044)+_xlfn.ANCHORARRAY(BE115)+_xlfn.ANCHORARRAY(BE138)+_xlfn.ANCHORARRAY(BE2733)+_xlfn.ANCHORARRAY(BE92)+_xlfn.ANCHORARRAY(BE3248))*expenses!$L$20*-1)","v":-3825.1755026186725},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BF6382)+_xlfn.ANCHORARRAY(BF3554)+_xlfn.ANCHORARRAY(BF3452)+_xlfn.ANCHORARRAY(BF3044)+_xlfn.ANCHORARRAY(BF115)+_xlfn.ANCHORARRAY(BF138)+_xlfn.ANCHORARRAY(BF2733)+_xlfn.ANCHORARRAY(BF92)+_xlfn.ANCHORARRAY(BF3248))*expenses!$L$20*-1)","v":-3825.3522134027949},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BG6382)+_xlfn.ANCHORARRAY(BG3554)+_xlfn.ANCHORARRAY(BG3452)+_xlfn.ANCHORARRAY(BG3044)+_xlfn.ANCHORARRAY(BG115)+_xlfn.ANCHORARRAY(BG138)+_xlfn.ANCHORARRAY(BG2733)+_xlfn.ANCHORARRAY(BG92)+_xlfn.ANCHORARRAY(BG3248))*expenses!$L$20*-1)","v":-3825.5292881822002},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BH6382)+_xlfn.ANCHORARRAY(BH3554)+_xlfn.ANCHORARRAY(BH3452)+_xlfn.ANCHORARRAY(BH3044)+_xlfn.ANCHORARRAY(BH115)+_xlfn.ANCHORARRAY(BH138)+_xlfn.ANCHORARRAY(BH2733)+_xlfn.ANCHORARRAY(BH92)+_xlfn.ANCHORARRAY(BH3248))*expenses!$L$20*-1)","v":-3825.7067277066585},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BI6382)+_xlfn.ANCHORARRAY(BI3554)+_xlfn.ANCHORARRAY(BI3452)+_xlfn.ANCHORARRAY(BI3044)+_xlfn.ANCHORARRAY(BI115)+_xlfn.ANCHORARRAY(BI138)+_xlfn.ANCHORARRAY(BI2733)+_xlfn.ANCHORARRAY(BI92)+_xlfn.ANCHORARRAY(BI3248))*expenses!$L$20*-1)","v":-3825.8845327274848},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BJ6382)+_xlfn.ANCHORARRAY(BJ3554)+_xlfn.ANCHORARRAY(BJ3452)+_xlfn.ANCHORARRAY(BJ3044)+_xlfn.ANCHORARRAY(BJ115)+_xlfn.ANCHORARRAY(BJ138)+_xlfn.ANCHORARRAY(BJ2733)+_xlfn.ANCHORARRAY(BJ92)+_xlfn.ANCHORARRAY(BJ3248))*expenses!$L$20*-1)","v":-3826.0627039975425},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BK6382)+_xlfn.ANCHORARRAY(BK3554)+_xlfn.ANCHORARRAY(BK3452)+_xlfn.ANCHORARRAY(BK3044)+_xlfn.ANCHORARRAY(BK115)+_xlfn.ANCHORARRAY(BK138)+_xlfn.ANCHORARRAY(BK2733)+_xlfn.ANCHORARRAY(BK92)+_xlfn.ANCHORARRAY(BK3248))*expenses!$L$20*-1)","v":-3826.2412422712441},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BL6382)+_xlfn.ANCHORARRAY(BL3554)+_xlfn.ANCHORARRAY(BL3452)+_xlfn.ANCHORARRAY(BL3044)+_xlfn.ANCHORARRAY(BL115)+_xlfn.ANCHORARRAY(BL138)+_xlfn.ANCHORARRAY(BL2733)+_xlfn.ANCHORARRAY(BL92)+_xlfn.ANCHORARRAY(BL3248))*expenses!$L$20*-1)","v":-3912.7377292169163},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BM6382)+_xlfn.ANCHORARRAY(BM3554)+_xlfn.ANCHORARRAY(BM3452)+_xlfn.ANCHORARRAY(BM3044)+_xlfn.ANCHORARRAY(BM115)+_xlfn.ANCHORARRAY(BM138)+_xlfn.ANCHORARRAY(BM2733)+_xlfn.ANCHORARRAY(BM92)+_xlfn.ANCHORARRAY(BM3248))*expenses!$L$20*-1)","v":-3912.9170037673662},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BN6382)+_xlfn.ANCHORARRAY(BN3554)+_xlfn.ANCHORARRAY(BN3452)+_xlfn.ANCHORARRAY(BN3044)+_xlfn.ANCHORARRAY(BN115)+_xlfn.ANCHORARRAY(BN138)+_xlfn.ANCHORARRAY(BN2733)+_xlfn.ANCHORARRAY(BN92)+_xlfn.ANCHORARRAY(BN3248))*expenses!$L$20*-1)","v":-3913.0966475940372},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BO6382)+_xlfn.ANCHORARRAY(BO3554)+_xlfn.ANCHORARRAY(BO3452)+_xlfn.ANCHORARRAY(BO3044)+_xlfn.ANCHORARRAY(BO115)+_xlfn.ANCHORARRAY(BO138)+_xlfn.ANCHORARRAY(BO2733)+_xlfn.ANCHORARRAY(BO92)+_xlfn.ANCHORARRAY(BO3248))*expenses!$L$20*-1)","v":-3913.2766614575776},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BP6382)+_xlfn.ANCHORARRAY(BP3554)+_xlfn.ANCHORARRAY(BP3452)+_xlfn.ANCHORARRAY(BP3044)+_xlfn.ANCHORARRAY(BP115)+_xlfn.ANCHORARRAY(BP138)+_xlfn.ANCHORARRAY(BP2733)+_xlfn.ANCHORARRAY(BP92)+_xlfn.ANCHORARRAY(BP3248))*expenses!$L$20*-1)","v":-3920.2159202030762},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BQ6382)+_xlfn.ANCHORARRAY(BQ3554)+_xlfn.ANCHORARRAY(BQ3452)+_xlfn.ANCHORARRAY(BQ3044)+_xlfn.ANCHORARRAY(BQ115)+_xlfn.ANCHORARRAY(BQ138)+_xlfn.ANCHORARRAY(BQ2733)+_xlfn.ANCHORARRAY(BQ92)+_xlfn.ANCHORARRAY(BQ3248))*expenses!$L$20*-1)","v":-3920.3966764285724},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BR6382)+_xlfn.ANCHORARRAY(BR3554)+_xlfn.ANCHORARRAY(BR3452)+_xlfn.ANCHORARRAY(BR3044)+_xlfn.ANCHORARRAY(BR115)+_xlfn.ANCHORARRAY(BR138)+_xlfn.ANCHORARRAY(BR2733)+_xlfn.ANCHORARRAY(BR92)+_xlfn.ANCHORARRAY(BR3248))*expenses!$L$20*-1)","v":-3920.5778049822984},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BS6382)+_xlfn.ANCHORARRAY(BS3554)+_xlfn.ANCHORARRAY(BS3452)+_xlfn.ANCHORARRAY(BS3044)+_xlfn.ANCHORARRAY(BS115)+_xlfn.ANCHORARRAY(BS138)+_xlfn.ANCHORARRAY(BS2733)+_xlfn.ANCHORARRAY(BS92)+_xlfn.ANCHORARRAY(BS3248))*expenses!$L$20*-1)","v":-3920.7593066311883},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BT6382)+_xlfn.ANCHORARRAY(BT3554)+_xlfn.ANCHORARRAY(BT3452)+_xlfn.ANCHORARRAY(BT3044)+_xlfn.ANCHORARRAY(BT115)+_xlfn.ANCHORARRAY(BT138)+_xlfn.ANCHORARRAY(BT2733)+_xlfn.ANCHORARRAY(BT92)+_xlfn.ANCHORARRAY(BT3248))*expenses!$L$20*-1)","v":-3920.9411821437584},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BU6382)+_xlfn.ANCHORARRAY(BU3554)+_xlfn.ANCHORARRAY(BU3452)+_xlfn.ANCHORARRAY(BU3044)+_xlfn.ANCHORARRAY(BU115)+_xlfn.ANCHORARRAY(BU138)+_xlfn.ANCHORARRAY(BU2733)+_xlfn.ANCHORARRAY(BU92)+_xlfn.ANCHORARRAY(BU3248))*expenses!$L$20*-1)","v":-3921.1234322901055},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BV6382)+_xlfn.ANCHORARRAY(BV3554)+_xlfn.ANCHORARRAY(BV3452)+_xlfn.ANCHORARRAY(BV3044)+_xlfn.ANCHORARRAY(BV115)+_xlfn.ANCHORARRAY(BV138)+_xlfn.ANCHORARRAY(BV2733)+_xlfn.ANCHORARRAY(BV92)+_xlfn.ANCHORARRAY(BV3248))*expenses!$L$20*-1)","v":-3921.3060578419145},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BW6382)+_xlfn.ANCHORARRAY(BW3554)+_xlfn.ANCHORARRAY(BW3452)+_xlfn.ANCHORARRAY(BW3044)+_xlfn.ANCHORARRAY(BW115)+_xlfn.ANCHORARRAY(BW138)+_xlfn.ANCHORARRAY(BW2733)+_xlfn.ANCHORARRAY(BW92)+_xlfn.ANCHORARRAY(BW3248))*expenses!$L$20*-1)","v":-3921.4890595724592},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BX6382)+_xlfn.ANCHORARRAY(BX3554)+_xlfn.ANCHORARRAY(BX3452)+_xlfn.ANCHORARRAY(BX3044)+_xlfn.ANCHORARRAY(BX115)+_xlfn.ANCHORARRAY(BX138)+_xlfn.ANCHORARRAY(BX2733)+_xlfn.ANCHORARRAY(BX92)+_xlfn.ANCHORARRAY(BX3248))*expenses!$L$20*-1)","v":-4010.1479586917731},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BY6382)+_xlfn.ANCHORARRAY(BY3554)+_xlfn.ANCHORARRAY(BY3452)+_xlfn.ANCHORARRAY(BY3044)+_xlfn.ANCHORARRAY(BY115)+_xlfn.ANCHORARRAY(BY138)+_xlfn.ANCHORARRAY(BY2733)+_xlfn.ANCHORARRAY(BY92)+_xlfn.ANCHORARRAY(BY3248))*expenses!$L$20*-1)","v":-4010.3317151059841},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(BZ6382)+_xlfn.ANCHORARRAY(BZ3554)+_xlfn.ANCHORARRAY(BZ3452)+_xlfn.ANCHORARRAY(BZ3044)+_xlfn.ANCHORARRAY(BZ115)+_xlfn.ANCHORARRAY(BZ138)+_xlfn.ANCHORARRAY(BZ2733)+_xlfn.ANCHORARRAY(BZ92)+_xlfn.ANCHORARRAY(BZ3248))*expenses!$L$20*-1)","v":-4010.5158500283219},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CA6382)+_xlfn.ANCHORARRAY(CA3554)+_xlfn.ANCHORARRAY(CA3452)+_xlfn.ANCHORARRAY(CA3044)+_xlfn.ANCHORARRAY(CA115)+_xlfn.ANCHORARRAY(CA138)+_xlfn.ANCHORARRAY(CA2733)+_xlfn.ANCHORARRAY(CA92)+_xlfn.ANCHORARRAY(CA3248))*expenses!$L$20*-1)","v":-4010.7003642384511},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CB6382)+_xlfn.ANCHORARRAY(CB3554)+_xlfn.ANCHORARRAY(CB3452)+_xlfn.ANCHORARRAY(CB3044)+_xlfn.ANCHORARRAY(CB115)+_xlfn.ANCHORARRAY(CB138)+_xlfn.ANCHORARRAY(CB2733)+_xlfn.ANCHORARRAY(CB92)+_xlfn.ANCHORARRAY(CB3248))*expenses!$L$20*-1)","v":-4001.4845542299245},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CC6382)+_xlfn.ANCHORARRAY(CC3554)+_xlfn.ANCHORARRAY(CC3452)+_xlfn.ANCHORARRAY(CC3044)+_xlfn.ANCHORARRAY(CC115)+_xlfn.ANCHORARRAY(CC138)+_xlfn.ANCHORARRAY(CC2733)+_xlfn.ANCHORARRAY(CC92)+_xlfn.ANCHORARRAY(CC3248))*expenses!$L$20*-1)","v":-4001.6698293610589},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CD6382)+_xlfn.ANCHORARRAY(CD3554)+_xlfn.ANCHORARRAY(CD3452)+_xlfn.ANCHORARRAY(CD3044)+_xlfn.ANCHORARRAY(CD115)+_xlfn.ANCHORARRAY(CD138)+_xlfn.ANCHORARRAY(CD2733)+_xlfn.ANCHORARRAY(CD92)+_xlfn.ANCHORARRAY(CD3248))*expenses!$L$20*-1)","v":-4001.855486128627},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CE6382)+_xlfn.ANCHORARRAY(CE3554)+_xlfn.ANCHORARRAY(CE3452)+_xlfn.ANCHORARRAY(CE3044)+_xlfn.ANCHORARRAY(CE115)+_xlfn.ANCHORARRAY(CE138)+_xlfn.ANCHORARRAY(CE2733)+_xlfn.ANCHORARRAY(CE92)+_xlfn.ANCHORARRAY(CE3248))*expenses!$L$20*-1)","v":-4002.0415253187398},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CF6382)+_xlfn.ANCHORARRAY(CF3554)+_xlfn.ANCHORARRAY(CF3452)+_xlfn.ANCHORARRAY(CF3044)+_xlfn.ANCHORARRAY(CF115)+_xlfn.ANCHORARRAY(CF138)+_xlfn.ANCHORARRAY(CF2733)+_xlfn.ANCHORARRAY(CF92)+_xlfn.ANCHORARRAY(CF3248))*expenses!$L$20*-1)","v":-4002.2279477191241},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CG6382)+_xlfn.ANCHORARRAY(CG3554)+_xlfn.ANCHORARRAY(CG3452)+_xlfn.ANCHORARRAY(CG3044)+_xlfn.ANCHORARRAY(CG115)+_xlfn.ANCHORARRAY(CG138)+_xlfn.ANCHORARRAY(CG2733)+_xlfn.ANCHORARRAY(CG92)+_xlfn.ANCHORARRAY(CG3248))*expenses!$L$20*-1)","v":-4002.4147541191301},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CH6382)+_xlfn.ANCHORARRAY(CH3554)+_xlfn.ANCHORARRAY(CH3452)+_xlfn.ANCHORARRAY(CH3044)+_xlfn.ANCHORARRAY(CH115)+_xlfn.ANCHORARRAY(CH138)+_xlfn.ANCHORARRAY(CH2733)+_xlfn.ANCHORARRAY(CH92)+_xlfn.ANCHORARRAY(CH3248))*expenses!$L$20*-1)","v":-4002.6019453097342},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CI6382)+_xlfn.ANCHORARRAY(CI3554)+_xlfn.ANCHORARRAY(CI3452)+_xlfn.ANCHORARRAY(CI3044)+_xlfn.ANCHORARRAY(CI115)+_xlfn.ANCHORARRAY(CI138)+_xlfn.ANCHORARRAY(CI2733)+_xlfn.ANCHORARRAY(CI92)+_xlfn.ANCHORARRAY(CI3248))*expenses!$L$20*-1)","v":-4002.7895220835421},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CJ6382)+_xlfn.ANCHORARRAY(CJ3554)+_xlfn.ANCHORARRAY(CJ3452)+_xlfn.ANCHORARRAY(CJ3044)+_xlfn.ANCHORARRAY(CJ115)+_xlfn.ANCHORARRAY(CJ138)+_xlfn.ANCHORARRAY(CJ2733)+_xlfn.ANCHORARRAY(CJ92)+_xlfn.ANCHORARRAY(CJ3248))*expenses!$L$20*-1)","v":0},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CK6382)+_xlfn.ANCHORARRAY(CK3554)+_xlfn.ANCHORARRAY(CK3452)+_xlfn.ANCHORARRAY(CK3044)+_xlfn.ANCHORARRAY(CK115)+_xlfn.ANCHORARRAY(CK138)+_xlfn.ANCHORARRAY(CK2733)+_xlfn.ANCHORARRAY(CK92)+_xlfn.ANCHORARRAY(CK3248))*expenses!$L$20*-1)","v":0},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CL6382)+_xlfn.ANCHORARRAY(CL3554)+_xlfn.ANCHORARRAY(CL3452)+_xlfn.ANCHORARRAY(CL3044)+_xlfn.ANCHORARRAY(CL115)+_xlfn.ANCHORARRAY(CL138)+_xlfn.ANCHORARRAY(CL2733)+_xlfn.ANCHORARRAY(CL92)+_xlfn.ANCHORARRAY(CL3248))*expenses!$L$20*-1)","v":0},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CM6382)+_xlfn.ANCHORARRAY(CM3554)+_xlfn.ANCHORARRAY(CM3452)+_xlfn.ANCHORARRAY(CM3044)+_xlfn.ANCHORARRAY(CM115)+_xlfn.ANCHORARRAY(CM138)+_xlfn.ANCHORARRAY(CM2733)+_xlfn.ANCHORARRAY(CM92)+_xlfn.ANCHORARRAY(CM3248))*expenses!$L$20*-1)","v":0},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CN6382)+_xlfn.ANCHORARRAY(CN3554)+_xlfn.ANCHORARRAY(CN3452)+_xlfn.ANCHORARRAY(CN3044)+_xlfn.ANCHORARRAY(CN115)+_xlfn.ANCHORARRAY(CN138)+_xlfn.ANCHORARRAY(CN2733)+_xlfn.ANCHORARRAY(CN92)+_xlfn.ANCHORARRAY(CN3248))*expenses!$L$20*-1)","v":0},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CO6382)+_xlfn.ANCHORARRAY(CO3554)+_xlfn.ANCHORARRAY(CO3452)+_xlfn.ANCHORARRAY(CO3044)+_xlfn.ANCHORARRAY(CO115)+_xlfn.ANCHORARRAY(CO138)+_xlfn.ANCHORARRAY(CO2733)+_xlfn.ANCHORARRAY(CO92)+_xlfn.ANCHORARRAY(CO3248))*expenses!$L$20*-1)","v":0},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CP6382)+_xlfn.ANCHORARRAY(CP3554)+_xlfn.ANCHORARRAY(CP3452)+_xlfn.ANCHORARRAY(CP3044)+_xlfn.ANCHORARRAY(CP115)+_xlfn.ANCHORARRAY(CP138)+_xlfn.ANCHORARRAY(CP2733)+_xlfn.ANCHORARRAY(CP92)+_xlfn.ANCHORARRAY(CP3248))*expenses!$L$20*-1)","v":0},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CQ6382)+_xlfn.ANCHORARRAY(CQ3554)+_xlfn.ANCHORARRAY(CQ3452)+_xlfn.ANCHORARRAY(CQ3044)+_xlfn.ANCHORARRAY(CQ115)+_xlfn.ANCHORARRAY(CQ138)+_xlfn.ANCHORARRAY(CQ2733)+_xlfn.ANCHORARRAY(CQ92)+_xlfn.ANCHORARRAY(CQ3248))*expenses!$L$20*-1)","v":0},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CR6382)+_xlfn.ANCHORARRAY(CR3554)+_xlfn.ANCHORARRAY(CR3452)+_xlfn.ANCHORARRAY(CR3044)+_xlfn.ANCHORARRAY(CR115)+_xlfn.ANCHORARRAY(CR138)+_xlfn.ANCHORARRAY(CR2733)+_xlfn.ANCHORARRAY(CR92)+_xlfn.ANCHORARRAY(CR3248))*expenses!$L$20*-1)","v":0},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CS6382)+_xlfn.ANCHORARRAY(CS3554)+_xlfn.ANCHORARRAY(CS3452)+_xlfn.ANCHORARRAY(CS3044)+_xlfn.ANCHORARRAY(CS115)+_xlfn.ANCHORARRAY(CS138)+_xlfn.ANCHORARRAY(CS2733)+_xlfn.ANCHORARRAY(CS92)+_xlfn.ANCHORARRAY(CS3248))*expenses!$L$20*-1)","v":-4102.4751229721078},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CT6382)+_xlfn.ANCHORARRAY(CT3554)+_xlfn.ANCHORARRAY(CT3452)+_xlfn.ANCHORARRAY(CT3044)+_xlfn.ANCHORARRAY(CT115)+_xlfn.ANCHORARRAY(CT138)+_xlfn.ANCHORARRAY(CT2733)+_xlfn.ANCHORARRAY(CT92)+_xlfn.ANCHORARRAY(CT3248))*expenses!$L$20*-1)","v":-4102.6669939424764},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CU6382)+_xlfn.ANCHORARRAY(CU3554)+_xlfn.ANCHORARRAY(CU3452)+_xlfn.ANCHORARRAY(CU3044)+_xlfn.ANCHORARRAY(CU115)+_xlfn.ANCHORARRAY(CU138)+_xlfn.ANCHORARRAY(CU2733)+_xlfn.ANCHORARRAY(CU92)+_xlfn.ANCHORARRAY(CU3248))*expenses!$L$20*-1)","v":-4102.8592601356295},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CV6382)+_xlfn.ANCHORARRAY(CV3554)+_xlfn.ANCHORARRAY(CV3452)+_xlfn.ANCHORARRAY(CV3044)+_xlfn.ANCHORARRAY(CV115)+_xlfn.ANCHORARRAY(CV138)+_xlfn.ANCHORARRAY(CV2733)+_xlfn.ANCHORARRAY(CV92)+_xlfn.ANCHORARRAY(CV3248))*expenses!$L$20*-1)","v":-4103.0519223656611},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CW6382)+_xlfn.ANCHORARRAY(CW3554)+_xlfn.ANCHORARRAY(CW3452)+_xlfn.ANCHORARRAY(CW3044)+_xlfn.ANCHORARRAY(CW115)+_xlfn.ANCHORARRAY(CW138)+_xlfn.ANCHORARRAY(CW2733)+_xlfn.ANCHORARRAY(CW92)+_xlfn.ANCHORARRAY(CW3248))*expenses!$L$20*-1)","v":-4103.2449814483407},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CX6382)+_xlfn.ANCHORARRAY(CX3554)+_xlfn.ANCHORARRAY(CX3452)+_xlfn.ANCHORARRAY(CX3044)+_xlfn.ANCHORARRAY(CX115)+_xlfn.ANCHORARRAY(CX138)+_xlfn.ANCHORARRAY(CX2733)+_xlfn.ANCHORARRAY(CX92)+_xlfn.ANCHORARRAY(CX3248))*expenses!$L$20*-1)","v":-4103.4384382011222},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CY6382)+_xlfn.ANCHORARRAY(CY3554)+_xlfn.ANCHORARRAY(CY3452)+_xlfn.ANCHORARRAY(CY3044)+_xlfn.ANCHORARRAY(CY115)+_xlfn.ANCHORARRAY(CY138)+_xlfn.ANCHORARRAY(CY2733)+_xlfn.ANCHORARRAY(CY92)+_xlfn.ANCHORARRAY(CY3248))*expenses!$L$20*-1)","v":-4103.6322934431391},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(CZ6382)+_xlfn.ANCHORARRAY(CZ3554)+_xlfn.ANCHORARRAY(CZ3452)+_xlfn.ANCHORARRAY(CZ3044)+_xlfn.ANCHORARRAY(CZ115)+_xlfn.ANCHORARRAY(CZ138)+_xlfn.ANCHORARRAY(CZ2733)+_xlfn.ANCHORARRAY(CZ92)+_xlfn.ANCHORARRAY(CZ3248))*expenses!$L$20*-1)","v":-4111.1051161306159},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DA6382)+_xlfn.ANCHORARRAY(DA3554)+_xlfn.ANCHORARRAY(DA3452)+_xlfn.ANCHORARRAY(DA3044)+_xlfn.ANCHORARRAY(DA115)+_xlfn.ANCHORARRAY(DA138)+_xlfn.ANCHORARRAY(DA2733)+_xlfn.ANCHORARRAY(DA92)+_xlfn.ANCHORARRAY(DA3248))*expenses!$L$20*-1)","v":-4204.2543644724601},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DB6382)+_xlfn.ANCHORARRAY(DB3554)+_xlfn.ANCHORARRAY(DB3452)+_xlfn.ANCHORARRAY(DB3044)+_xlfn.ANCHORARRAY(DB115)+_xlfn.ANCHORARRAY(DB138)+_xlfn.ANCHORARRAY(DB2733)+_xlfn.ANCHORARRAY(DB92)+_xlfn.ANCHORARRAY(DB3248))*expenses!$L$20*-1)","v":-4204.4494201138878},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DC6382)+_xlfn.ANCHORARRAY(DC3554)+_xlfn.ANCHORARRAY(DC3452)+_xlfn.ANCHORARRAY(DC3044)+_xlfn.ANCHORARRAY(DC115)+_xlfn.ANCHORARRAY(DC138)+_xlfn.ANCHORARRAY(DC2733)+_xlfn.ANCHORARRAY(DC92)+_xlfn.ANCHORARRAY(DC3248))*expenses!$L$20*-1)","v":-4204.6448775379995},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DD6382)+_xlfn.ANCHORARRAY(DD3554)+_xlfn.ANCHORARRAY(DD3452)+_xlfn.ANCHORARRAY(DD3044)+_xlfn.ANCHORARRAY(DD115)+_xlfn.ANCHORARRAY(DD138)+_xlfn.ANCHORARRAY(DD2733)+_xlfn.ANCHORARRAY(DD92)+_xlfn.ANCHORARRAY(DD3248))*expenses!$L$20*-1)","v":-4204.8407375724037},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DE6382)+_xlfn.ANCHORARRAY(DE3554)+_xlfn.ANCHORARRAY(DE3452)+_xlfn.ANCHORARRAY(DE3044)+_xlfn.ANCHORARRAY(DE115)+_xlfn.ANCHORARRAY(DE138)+_xlfn.ANCHORARRAY(DE2733)+_xlfn.ANCHORARRAY(DE92)+_xlfn.ANCHORARRAY(DE3248))*expenses!$L$20*-1)","v":-4205.0370010464094},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DF6382)+_xlfn.ANCHORARRAY(DF3554)+_xlfn.ANCHORARRAY(DF3452)+_xlfn.ANCHORARRAY(DF3044)+_xlfn.ANCHORARRAY(DF115)+_xlfn.ANCHORARRAY(DF138)+_xlfn.ANCHORARRAY(DF2733)+_xlfn.ANCHORARRAY(DF92)+_xlfn.ANCHORARRAY(DF3248))*expenses!$L$20*-1)","v":-4205.2336687910383},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DG6382)+_xlfn.ANCHORARRAY(DG3554)+_xlfn.ANCHORARRAY(DG3452)+_xlfn.ANCHORARRAY(DG3044)+_xlfn.ANCHORARRAY(DG115)+_xlfn.ANCHORARRAY(DG138)+_xlfn.ANCHORARRAY(DG2733)+_xlfn.ANCHORARRAY(DG92)+_xlfn.ANCHORARRAY(DG3248))*expenses!$L$20*-1)","v":-4205.4307416390202},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DH6382)+_xlfn.ANCHORARRAY(DH3554)+_xlfn.ANCHORARRAY(DH3452)+_xlfn.ANCHORARRAY(DH3044)+_xlfn.ANCHORARRAY(DH115)+_xlfn.ANCHORARRAY(DH138)+_xlfn.ANCHORARRAY(DH2733)+_xlfn.ANCHORARRAY(DH92)+_xlfn.ANCHORARRAY(DH3248))*expenses!$L$20*-1)","v":-4205.6282204248009},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DI6382)+_xlfn.ANCHORARRAY(DI3554)+_xlfn.ANCHORARRAY(DI3452)+_xlfn.ANCHORARRAY(DI3044)+_xlfn.ANCHORARRAY(DI115)+_xlfn.ANCHORARRAY(DI138)+_xlfn.ANCHORARRAY(DI2733)+_xlfn.ANCHORARRAY(DI92)+_xlfn.ANCHORARRAY(DI3248))*expenses!$L$20*-1)","v":-4205.826105984549},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DJ6382)+_xlfn.ANCHORARRAY(DJ3554)+_xlfn.ANCHORARRAY(DJ3452)+_xlfn.ANCHORARRAY(DJ3044)+_xlfn.ANCHORARRAY(DJ115)+_xlfn.ANCHORARRAY(DJ138)+_xlfn.ANCHORARRAY(DJ2733)+_xlfn.ANCHORARRAY(DJ92)+_xlfn.ANCHORARRAY(DJ3248))*expenses!$L$20*-1)","v":-4206.0243991561501},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DK6382)+_xlfn.ANCHORARRAY(DK3554)+_xlfn.ANCHORARRAY(DK3452)+_xlfn.ANCHORARRAY(DK3044)+_xlfn.ANCHORARRAY(DK115)+_xlfn.ANCHORARRAY(DK138)+_xlfn.ANCHORARRAY(DK2733)+_xlfn.ANCHORARRAY(DK92)+_xlfn.ANCHORARRAY(DK3248))*expenses!$L$20*-1)","v":-4206.2231007792179},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DL6382)+_xlfn.ANCHORARRAY(DL3554)+_xlfn.ANCHORARRAY(DL3452)+_xlfn.ANCHORARRAY(DL3044)+_xlfn.ANCHORARRAY(DL115)+_xlfn.ANCHORARRAY(DL138)+_xlfn.ANCHORARRAY(DL2733)+_xlfn.ANCHORARRAY(DL92)+_xlfn.ANCHORARRAY(DL3248))*expenses!$L$20*-1)","v":-4213.88274403388},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DM6382)+_xlfn.ANCHORARRAY(DM3554)+_xlfn.ANCHORARRAY(DM3452)+_xlfn.ANCHORARRAY(DM3044)+_xlfn.ANCHORARRAY(DM115)+_xlfn.ANCHORARRAY(DM138)+_xlfn.ANCHORARRAY(DM2733)+_xlfn.ANCHORARRAY(DM92)+_xlfn.ANCHORARRAY(DM3248))*expenses!$L$20*-1)","v":-4309.3607235842719},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DN6382)+_xlfn.ANCHORARRAY(DN3554)+_xlfn.ANCHORARRAY(DN3452)+_xlfn.ANCHORARRAY(DN3044)+_xlfn.ANCHORARRAY(DN115)+_xlfn.ANCHORARRAY(DN138)+_xlfn.ANCHORARRAY(DN2733)+_xlfn.ANCHORARRAY(DN92)+_xlfn.ANCHORARRAY(DN3248))*expenses!$L$20*-1)","v":-4309.560655616734},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DO6382)+_xlfn.ANCHORARRAY(DO3554)+_xlfn.ANCHORARRAY(DO3452)+_xlfn.ANCHORARRAY(DO3044)+_xlfn.ANCHORARRAY(DO115)+_xlfn.ANCHORARRAY(DO138)+_xlfn.ANCHORARRAY(DO2733)+_xlfn.ANCHORARRAY(DO92)+_xlfn.ANCHORARRAY(DO3248))*expenses!$L$20*-1)","v":-4309.7609994764489},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DP6382)+_xlfn.ANCHORARRAY(DP3554)+_xlfn.ANCHORARRAY(DP3452)+_xlfn.ANCHORARRAY(DP3044)+_xlfn.ANCHORARRAY(DP115)+_xlfn.ANCHORARRAY(DP138)+_xlfn.ANCHORARRAY(DP2733)+_xlfn.ANCHORARRAY(DP92)+_xlfn.ANCHORARRAY(DP3248))*expenses!$L$20*-1)","v":-4309.9617560117131},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DQ6382)+_xlfn.ANCHORARRAY(DQ3554)+_xlfn.ANCHORARRAY(DQ3452)+_xlfn.ANCHORARRAY(DQ3044)+_xlfn.ANCHORARRAY(DQ115)+_xlfn.ANCHORARRAY(DQ138)+_xlfn.ANCHORARRAY(DQ2733)+_xlfn.ANCHORARRAY(DQ92)+_xlfn.ANCHORARRAY(DQ3248))*expenses!$L$20*-1)","v":-4310.1629260725695},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DR6382)+_xlfn.ANCHORARRAY(DR3554)+_xlfn.ANCHORARRAY(DR3452)+_xlfn.ANCHORARRAY(DR3044)+_xlfn.ANCHORARRAY(DR115)+_xlfn.ANCHORARRAY(DR138)+_xlfn.ANCHORARRAY(DR2733)+_xlfn.ANCHORARRAY(DR92)+_xlfn.ANCHORARRAY(DR3248))*expenses!$L$20*-1)","v":-4310.3645105108135},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DS6382)+_xlfn.ANCHORARRAY(DS3554)+_xlfn.ANCHORARRAY(DS3452)+_xlfn.ANCHORARRAY(DS3044)+_xlfn.ANCHORARRAY(DS115)+_xlfn.ANCHORARRAY(DS138)+_xlfn.ANCHORARRAY(DS2733)+_xlfn.ANCHORARRAY(DS92)+_xlfn.ANCHORARRAY(DS3248))*expenses!$L$20*-1)","v":-4310.566510179995},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DT6382)+_xlfn.ANCHORARRAY(DT3554)+_xlfn.ANCHORARRAY(DT3452)+_xlfn.ANCHORARRAY(DT3044)+_xlfn.ANCHORARRAY(DT115)+_xlfn.ANCHORARRAY(DT138)+_xlfn.ANCHORARRAY(DT2733)+_xlfn.ANCHORARRAY(DT92)+_xlfn.ANCHORARRAY(DT3248))*expenses!$L$20*-1)","v":-4310.768925935422},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DU6382)+_xlfn.ANCHORARRAY(DU3554)+_xlfn.ANCHORARRAY(DU3452)+_xlfn.ANCHORARRAY(DU3044)+_xlfn.ANCHORARRAY(DU115)+_xlfn.ANCHORARRAY(DU138)+_xlfn.ANCHORARRAY(DU2733)+_xlfn.ANCHORARRAY(DU92)+_xlfn.ANCHORARRAY(DU3248))*expenses!$L$20*-1)","v":-4310.9717586341621},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DV6382)+_xlfn.ANCHORARRAY(DV3554)+_xlfn.ANCHORARRAY(DV3452)+_xlfn.ANCHORARRAY(DV3044)+_xlfn.ANCHORARRAY(DV115)+_xlfn.ANCHORARRAY(DV138)+_xlfn.ANCHORARRAY(DV2733)+_xlfn.ANCHORARRAY(DV92)+_xlfn.ANCHORARRAY(DV3248))*expenses!$L$20*-1)","v":-4311.1750091350532},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DW6382)+_xlfn.ANCHORARRAY(DW3554)+_xlfn.ANCHORARRAY(DW3452)+_xlfn.ANCHORARRAY(DW3044)+_xlfn.ANCHORARRAY(DW115)+_xlfn.ANCHORARRAY(DW138)+_xlfn.ANCHORARRAY(DW2733)+_xlfn.ANCHORARRAY(DW92)+_xlfn.ANCHORARRAY(DW3248))*expenses!$L$20*-1)","v":-4311.3786782986972},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DX6382)+_xlfn.ANCHORARRAY(DX3554)+_xlfn.ANCHORARRAY(DX3452)+_xlfn.ANCHORARRAY(DX3044)+_xlfn.ANCHORARRAY(DX115)+_xlfn.ANCHORARRAY(DX138)+_xlfn.ANCHORARRAY(DX2733)+_xlfn.ANCHORARRAY(DX92)+_xlfn.ANCHORARRAY(DX3248))*expenses!$L$20*-1)","v":-4319.2298126347268},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DY6382)+_xlfn.ANCHORARRAY(DY3554)+_xlfn.ANCHORARRAY(DY3452)+_xlfn.ANCHORARRAY(DY3044)+_xlfn.ANCHORARRAY(DY115)+_xlfn.ANCHORARRAY(DY138)+_xlfn.ANCHORARRAY(DY2733)+_xlfn.ANCHORARRAY(DY92)+_xlfn.ANCHORARRAY(DY3248))*expenses!$L$20*-1)","v":-4417.0947416738782},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(DZ6382)+_xlfn.ANCHORARRAY(DZ3554)+_xlfn.ANCHORARRAY(DZ3452)+_xlfn.ANCHORARRAY(DZ3044)+_xlfn.ANCHORARRAY(DZ115)+_xlfn.ANCHORARRAY(DZ138)+_xlfn.ANCHORARRAY(DZ2733)+_xlfn.ANCHORARRAY(DZ92)+_xlfn.ANCHORARRAY(DZ3248))*expenses!$L$20*-1)","v":-4417.2996720071524},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(EA6382)+_xlfn.ANCHORARRAY(EA3554)+_xlfn.ANCHORARRAY(EA3452)+_xlfn.ANCHORARRAY(EA3044)+_xlfn.ANCHORARRAY(EA115)+_xlfn.ANCHORARRAY(EA138)+_xlfn.ANCHORARRAY(EA2733)+_xlfn.ANCHORARRAY(EA92)+_xlfn.ANCHORARRAY(EA3248))*expenses!$L$20*-1)","v":-4417.5050244633603},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(EB6382)+_xlfn.ANCHORARRAY(EB3554)+_xlfn.ANCHORARRAY(EB3452)+_xlfn.ANCHORARRAY(EB3044)+_xlfn.ANCHORARRAY(EB115)+_xlfn.ANCHORARRAY(EB138)+_xlfn.ANCHORARRAY(EB2733)+_xlfn.ANCHORARRAY(EB92)+_xlfn.ANCHORARRAY(EB3248))*expenses!$L$20*-1)","v":-4417.7107999120053},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(EC6382)+_xlfn.ANCHORARRAY(EC3554)+_xlfn.ANCHORARRAY(EC3452)+_xlfn.ANCHORARRAY(EC3044)+_xlfn.ANCHORARRAY(EC115)+_xlfn.ANCHORARRAY(EC138)+_xlfn.ANCHORARRAY(EC2733)+_xlfn.ANCHORARRAY(EC92)+_xlfn.ANCHORARRAY(EC3248))*expenses!$L$20*-1)","v":-4417.9169992243842},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(ED6382)+_xlfn.ANCHORARRAY(ED3554)+_xlfn.ANCHORARRAY(ED3452)+_xlfn.ANCHORARRAY(ED3044)+_xlfn.ANCHORARRAY(ED115)+_xlfn.ANCHORARRAY(ED138)+_xlfn.ANCHORARRAY(ED2733)+_xlfn.ANCHORARRAY(ED92)+_xlfn.ANCHORARRAY(ED3248))*expenses!$L$20*-1)","v":-4418.1236232735837},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(EE6382)+_xlfn.ANCHORARRAY(EE3554)+_xlfn.ANCHORARRAY(EE3452)+_xlfn.ANCHORARRAY(EE3044)+_xlfn.ANCHORARRAY(EE115)+_xlfn.ANCHORARRAY(EE138)+_xlfn.ANCHORARRAY(EE2733)+_xlfn.ANCHORARRAY(EE92)+_xlfn.ANCHORARRAY(EE3248))*expenses!$L$20*-1)","v":-4418.330672934494},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(EF6382)+_xlfn.ANCHORARRAY(EF3554)+_xlfn.ANCHORARRAY(EF3452)+_xlfn.ANCHORARRAY(EF3044)+_xlfn.ANCHORARRAY(EF115)+_xlfn.ANCHORARRAY(EF138)+_xlfn.ANCHORARRAY(EF2733)+_xlfn.ANCHORARRAY(EF92)+_xlfn.ANCHORARRAY(EF3248))*expenses!$L$20*-1)","v":-4418.5381490838063},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(EG6382)+_xlfn.ANCHORARRAY(EG3554)+_xlfn.ANCHORARRAY(EG3452)+_xlfn.ANCHORARRAY(EG3044)+_xlfn.ANCHORARRAY(EG115)+_xlfn.ANCHORARRAY(EG138)+_xlfn.ANCHORARRAY(EG2733)+_xlfn.ANCHORARRAY(EG92)+_xlfn.ANCHORARRAY(EG3248))*expenses!$L$20*-1)","v":-4418.7460526000168},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(EH6382)+_xlfn.ANCHORARRAY(EH3554)+_xlfn.ANCHORARRAY(EH3452)+_xlfn.ANCHORARRAY(EH3044)+_xlfn.ANCHORARRAY(EH115)+_xlfn.ANCHORARRAY(EH138)+_xlfn.ANCHORARRAY(EH2733)+_xlfn.ANCHORARRAY(EH92)+_xlfn.ANCHORARRAY(EH3248))*expenses!$L$20*-1)","v":-4418.9543843634292},{"$f":"IF(global!$C$113=1,IF(_xlfn.ANCHORARRAY($A6491)<>\"\",0,0),(_xlfn.ANCHORARRAY(EI6382)+_xlfn.ANCHORARRAY(EI3554)+_xlfn.ANCHORARRAY(EI3452)+_xlfn.ANCHORARRAY(EI3044)+_xlfn.ANCHORARRAY(EI115)+_xlfn.ANCHORARRAY(EI138)+_xlfn.ANCHORARRAY(EI2733)+_xlfn.ANCHORARRAY(EI92)+_xlfn.ANCHORARRAY(EI3248))*expenses!$L$20*-1)","v":-4419.1631452561642}]
[2,null,"management_fee","",null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,-103.06205055964543,-103.11126689133518,-103.16058460060994,-1051.082344321823,-1052.9873824839187,-1053.0370055805977,-1053.0867308927309,-1053.1365586308655,-1053.1864890059826,-1053.236522229497,-1053.2866585132599,-1053.3368980695589,-1077.0840496217561,-1077.134496361738,-1077.1850470137449,-1077.235701791818,-1079.1883659079663,-1079.2392295820621,-1079.2901980269985,-1079.3412714585866,-1079.3924500930816,-1079.4437341471839,-1079.4951238380411,-1079.5466193832472,-1103.8874497242496,-1103.9391576327312,-1103.9909720510379,-1104.042893198563,-1106.0443739176151,-1106.0965091835631,-1106.1487518396229,-1106.2011021070007,-1106.2535602073581,-1106.3061263628131,-1106.3588007959415,-1106.4115837297782,-1131.3609348293051,-1131.4139354354988,-1131.4670452142634,-1131.5202643904763,-1133.5717821275048,-1133.6252207751018,-1133.6787694975631,-1133.7324285216253,-1133.7861980744913,-1133.8400783838329,-1133.8940696777895,-1133.9481721849718,-1159.5212570619872,-1159.5755826833356,-1159.6300202065693,-1159.6845698621876,-1161.7873755426415,-1161.8421501564285,-1161.8970375969513,-1161.9520380966153,-1162.007151888303,-1162.062379205378,-1162.1177202816837,-1162.1731753515455,-1188.3855873504863,-1188.4412711123684,-1188.4970695736829,-1188.5529829706918,-1185.7603132711383,-1185.8164572502697,-1185.8727168768057,-1185.9290923889612,-1185.9855840254413,-1186.042192025443,-1186.0989166286563,-1186.1557580752649,-1213.0234803741791,-1213.0805562301084,-1213.1377496529556,-1213.1950608848897,-1215.4043211029166,-1215.4618686815265,-1215.519534798726,-1215.5773196986852,-1215.635223626077,-1215.6932468260788,-1215.7513895443728,-1215.8096520271463,0,0,0,0,-119.06708177051361,-119.12606803858878,-1353.2752843520257,-1353.3345138744839,-1353.3938654000608,-1353.4533391800628,-1353.5129354663136,-1353.5726545111565,-1353.6324965674542,-1353.6924618885896,-1353.7525507284688,-1353.8127633415195,-1356.1338673580842,-1393.2170315391604,-1393.2776170035429,-1393.3383272640626,-1393.399162577779,-1393.460123202281,-1393.5212093956882,-1393.5824214166523,-1393.6437595243572,-1393.705223978521,-1393.7668150393972,-1393.8285329677742,-1396.2076645847528,-1434.4030213866372,-1434.4651214876296,-1434.5273495046622,-1434.5897057012212,-1434.6521903413357,-1434.7148036895783,-1434.7775460110665,-1434.8404175714641,-1434.903418636982,-1434.9665494743799,-1435.0298103509663]
[3,null,"management_fee","",null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,"management_fee","",null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,"management_fee","",null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,"management_fee","",null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,"management_fee","",null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,"management_fee","",null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,"management_fee","",null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,"management_fee","",null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,null,"management_fee","",null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,"management_fee","",null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,"management_fee","",null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,null,"management_fee","",null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,"management_fee","",null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,null,"management_fee","",null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,"management_fee","",null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,"management_fee","",null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,"management_fee","",null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,"management_fee","",null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,"",null,"checks"]
[]
[]
[null,null,null,null,null,"check","result"]
[null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"$F$6604","v":"SF same throughout model?"},{"$f":"G6610","v":0}]
[null,null,null,null,null,"credit loss factor pasted across?",{"$f":"COUNTA(F137:EJ137)-(COLUMNS(F137:EJ137)-1)","v":0}]
[null,null,null,null,null,"credit loss factor pasted across?",{"$f":"COUNTA(F3553:EJ3553)-(COLUMNS(F3553:EJ3553)-1)","v":0}]
[null,null,null,null,null,"TBU later - Active Re-Lease + In-Place Never Overlap?",0]
[null,null,null,null,null,"TBU later - Check that mgmt fee rubs = mgmt fee",0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,"local check",{"$f":"COUNTIFS(G6595:G6601,\"<>0\")","v":0}]
[]
[null,null,null,null,null,"SF same throughout model?"]
[null,null,null,null,null,0,0]
[null,null,null,null,null,"total sf here",{"$f":"SUM(H46:EI66)/COLUMNS(H46:EI46)","v":86000}]
[null,null,null,null,null,"total sf leases",{"$f":"SUM(leases!C11:CZ11)","v":86000}]
[null,null,null,null,null,"total sf summary",{"$f":"global!$C$12","v":86000}]
[null,null,null,null,null,0,0]
[null,null,null,null,null,"all same?",{"$f":"_xlfn.MINIFS(G6605:G6609,G6605:G6609,\"<>0\")-_xlfn.MAXIFS(G6605:G6609,G6605:G6609,\"<>0\")","v":0}]
[]
[null,null,null,null,null,"backup math"]

{"sheet":"cf_detail","index":20,"n_rows":2578,"n_cols":162,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":"Checks!$A$1","v":0},null,null,null,null,"Cash Flow Detail"]
[{"$f":"$G$2571","v":0},null,null,null,null,{"$f":"global!$B$2","v":"New Industrial Template"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Backup Subtotals (used as-needed, not everywhere)",null,null,null,null,null,null,"Annual"]
["lease_id","lease_on","tag","feeds",{"$f":"IF(D3:D2554=\"\",\"\",\"\")","v":""},"Date",{"$f":"EOMONTH(global!$C$23,0)","v":"2024-01-31"},{"$f":"EOMONTH(G3,1)","v":"2024-02-29"},{"$f":"EOMONTH(H3,1)","v":"2024-03-31"},"2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30",{"$f":"EOMONTH(BT3,1)","v":"2029-07-31"},"2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31",{"$f":"EOMONTH(EF3,1)","v":"2034-11-30"},"2034-12-31","2035-01-31","<","Total","First Year","Last Year","NTM Post-Exit","NTM Refi","Peak",null,{"$f":"F3","v":"Date"},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($ES$5),$F$5:$EJ$5,F3:EJ3,,0,-1)","v":"2024-01-31"},"2025-01-31","2026-01-31","2027-01-31","2028-01-31","2029-01-31","2030-01-31","2031-01-31","2032-01-31","2033-01-31","2034-01-31","2035-01-31","<","Total"]
[null,null,null,null,"","Hold Month #",0,{"$f":"+G4+1","v":1},{"$f":"+H4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"+BT4+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"+EF4+1","v":130},131,132,null,null,null,null,null,null,null,null,{"$f":"F4","v":"Hold Month #"},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($ES$5),$F$5:$EJ$5,F4:EJ4,,0,-1)","v":0},12,24,36,48,60,72,84,96,108,120,132]
[null,null,null,null,"","Hold Year #",0,{"$f":"IF(MOD(G4,12)=0,1+G5,G5)","v":1},{"$f":"IF(MOD(H4,12)=0,1+H5,H5)","v":1},1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,{"$f":"IF(MOD(BT4,12)=0,1+BT5,BT5)","v":6},6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,{"$f":"IF(MOD(EF4,12)=0,1+EF5,EF5)","v":11},11,11,null,null,null,null,null,null,null,null,{"$f":"F5","v":"Hold Year #"},{"$f":"TRANSPOSE(_xlfn.UNIQUE(TRANSPOSE(G5:EI5)))","v":0},1,2,3,4,5,6,7,8,9,10,11]
[null,null,null,null,"","After entry, on or before exit date?",0,{"$f":"IF(H$3<=global!$C$25,1,0)","v":1},{"$f":"IF(I$3<=global!$C$25,1,0)","v":1},{"$f":"IF(J$3<=global!$C$25,1,0)","v":1},{"$f":"IF(K$3<=global!$C$25,1,0)","v":1},{"$f":"IF(L$3<=global!$C$25,1,0)","v":1},{"$f":"IF(M$3<=global!$C$25,1,0)","v":1},{"$f":"IF(N$3<=global!$C$25,1,0)","v":1},{"$f":"IF(O$3<=global!$C$25,1,0)","v":1},{"$f":"IF(P$3<=global!$C$25,1,0)","v":1},{"$f":"IF(Q$3<=global!$C$25,1,0)","v":1},{"$f":"IF(R$3<=global!$C$25,1,0)","v":1},{"$f":"IF(S$3<=global!$C$25,1,0)","v":1},{"$f":"IF(T$3<=global!$C$25,1,0)","v":1},{"$f":"IF(U$3<=global!$C$25,1,0)","v":1},{"$f":"IF(V$3<=global!$C$25,1,0)","v":1},{"$f":"IF(W$3<=global!$C$25,1,0)","v":1},{"$f":"IF(X$3<=global!$C$25,1,0)","v":1},{"$f":"IF(Y$3<=global!$C$25,1,0)","v":1},{"$f":"IF(Z$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AA$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AB$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AC$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AD$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AE$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AF$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AG$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AH$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AI$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AJ$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AK$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AL$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AM$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AN$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AO$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AP$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AQ$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AR$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AS$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AT$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AU$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AV$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AW$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AX$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AY$3<=global!$C$25,1,0)","v":1},{"$f":"IF(AZ$3<=global!$C$25,1,0)","v":1},{"$f":"IF(BA$3<=global!$C$25,1,0)","v":1},{"$f":"IF(BB$3<=global!$C$25,1,0)","v":1},{"$f":"IF(BC$3<=global!$C$25,1,0)","v":1},{"$f":"IF(BD$3<=global!$C$25,1,0)","v":1},{"$f":"IF(BE$3<=global!$C$25,1,0)","v":1},{"$f":"IF(BF$3<=global!$C$25,1,0)","v":1},{"$f":"IF(BG$3<=global!$C$25,1,0)","v":1},{"$f":"IF(BH$3<=global!$C$25,1,0)","v":1},{"$f":"IF(BI$3<=global!$C$25,1,0)","v":1},{"$f":"IF(BJ$3<=global!$C$25,1,0)","v":1},{"$f":"IF(BK$3<=global!$C$25,1,0)","v":1},{"$f":"IF(BL$3<=global!$C$25,1,0)","v":1},{"$f":"IF(BM$3<=global!$C$25,1,0)","v":1},{"$f":"IF(BN$3<=global!$C$25,1,0)","v":1},{"$f":"IF(BO$3<=global!$C$25,1,0)","v":1},{"$f":"IF(BP$3<=global!$C$25,1,0)","v":0},{"$f":"IF(BQ$3<=global!$C$25,1,0)","v":0},{"$f":"IF(BR$3<=global!$C$25,1,0)","v":0},{"$f":"IF(BS$3<=global!$C$25,1,0)","v":0},{"$f":"IF(BT$3<=global!$C$25,1,0)","v":0},{"$f":"IF(BU$3<=global!$C$25,1,0)","v":0},{"$f":"IF(BV$3<=global!$C$25,1,0)","v":0},{"$f":"IF(BW$3<=global!$C$25,1,0)","v":0},{"$f":"IF(BX$3<=global!$C$25,1,0)","v":0},{"$f":"IF(BY$3<=global!$C$25,1,0)","v":0},{"$f":"IF(BZ$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CA$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CB$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CC$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CD$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CE$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CF$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CG$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CH$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CI$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CJ$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CK$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CL$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CM$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CN$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CO$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CP$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CQ$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CR$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CS$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CT$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CU$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CV$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CW$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CX$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CY$3<=global!$C$25,1,0)","v":0},{"$f":"IF(CZ$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DA$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DB$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DC$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DD$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DE$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DF$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DG$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DH$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DI$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DJ$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DK$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DL$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DM$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DN$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DO$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DP$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DQ$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DR$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DS$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DT$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DU$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DV$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DW$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DX$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DY$3<=global!$C$25,1,0)","v":0},{"$f":"IF(DZ$3<=global!$C$25,1,0)","v":0},{"$f":"IF(EA$3<=global!$C$25,1,0)","v":0},{"$f":"IF(EB$3<=global!$C$25,1,0)","v":0},{"$f":"IF(EC$3<=global!$C$25,1,0)","v":0},{"$f":"IF(ED$3<=global!$C$25,1,0)","v":0},{"$f":"IF(EE$3<=global!$C$25,1,0)","v":0},{"$f":"IF(EF$3<=global!$C$25,1,0)","v":0},{"$f":"IF(EG$3<=global!$C$25,1,0)","v":0},{"$f":"IF(EH$3<=global!$C$25,1,0)","v":0},{"$f":"IF(EI$3<=global!$C$25,1,0)","v":0}]
[null,null,null,null,"","Is exit date?",0,{"$f":"IF(H$3=global!$C$25,1,0)","v":0},{"$f":"IF(I$3=global!$C$25,1,0)","v":0},{"$f":"IF(J$3=global!$C$25,1,0)","v":0},{"$f":"IF(K$3=global!$C$25,1,0)","v":0},{"$f":"IF(L$3=global!$C$25,1,0)","v":0},{"$f":"IF(M$3=global!$C$25,1,0)","v":0},{"$f":"IF(N$3=global!$C$25,1,0)","v":0},{"$f":"IF(O$3=global!$C$25,1,0)","v":0},{"$f":"IF(P$3=global!$C$25,1,0)","v":0},{"$f":"IF(Q$3=global!$C$25,1,0)","v":0},{"$f":"IF(R$3=global!$C$25,1,0)","v":0},{"$f":"IF(S$3=global!$C$25,1,0)","v":0},{"$f":"IF(T$3=global!$C$25,1,0)","v":0},{"$f":"IF(U$3=global!$C$25,1,0)","v":0},{"$f":"IF(V$3=global!$C$25,1,0)","v":0},{"$f":"IF(W$3=global!$C$25,1,0)","v":0},{"$f":"IF(X$3=global!$C$25,1,0)","v":0},{"$f":"IF(Y$3=global!$C$25,1,0)","v":0},{"$f":"IF(Z$3=global!$C$25,1,0)","v":0},{"$f":"IF(AA$3=global!$C$25,1,0)","v":0},{"$f":"IF(AB$3=global!$C$25,1,0)","v":0},{"$f":"IF(AC$3=global!$C$25,1,0)","v":0},{"$f":"IF(AD$3=global!$C$25,1,0)","v":0},{"$f":"IF(AE$3=global!$C$25,1,0)","v":0},{"$f":"IF(AF$3=global!$C$25,1,0)","v":0},{"$f":"IF(AG$3=global!$C$25,1,0)","v":0},{"$f":"IF(AH$3=global!$C$25,1,0)","v":0},{"$f":"IF(AI$3=global!$C$25,1,0)","v":0},{"$f":"IF(AJ$3=global!$C$25,1,0)","v":0},{"$f":"IF(AK$3=global!$C$25,1,0)","v":0},{"$f":"IF(AL$3=global!$C$25,1,0)","v":0},{"$f":"IF(AM$3=global!$C$25,1,0)","v":0},{"$f":"IF(AN$3=global!$C$25,1,0)","v":0},{"$f":"IF(AO$3=global!$C$25,1,0)","v":0},{"$f":"IF(AP$3=global!$C$25,1,0)","v":0},{"$f":"IF(AQ$3=global!$C$25,1,0)","v":0},{"$f":"IF(AR$3=global!$C$25,1,0)","v":0},{"$f":"IF(AS$3=global!$C$25,1,0)","v":0},{"$f":"IF(AT$3=global!$C$25,1,0)","v":0},{"$f":"IF(AU$3=global!$C$25,1,0)","v":0},{"$f":"IF(AV$3=global!$C$25,1,0)","v":0},{"$f":"IF(AW$3=global!$C$25,1,0)","v":0},{"$f":"IF(AX$3=global!$C$25,1,0)","v":0},{"$f":"IF(AY$3=global!$C$25,1,0)","v":0},{"$f":"IF(AZ$3=global!$C$25,1,0)","v":0},{"$f":"IF(BA$3=global!$C$25,1,0)","v":0},{"$f":"IF(BB$3=global!$C$25,1,0)","v":0},{"$f":"IF(BC$3=global!$C$25,1,0)","v":0},{"$f":"IF(BD$3=global!$C$25,1,0)","v":0},{"$f":"IF(BE$3=global!$C$25,1,0)","v":0},{"$f":"IF(BF$3=global!$C$25,1,0)","v":0},{"$f":"IF(BG$3=global!$C$25,1,0)","v":0},{"$f":"IF(BH$3=global!$C$25,1,0)","v":0},{"$f":"IF(BI$3=global!$C$25,1,0)","v":0},{"$f":"IF(BJ$3=global!$C$25,1,0)","v":0},{"$f":"IF(BK$3=global!$C$25,1,0)","v":0},{"$f":"IF(BL$3=global!$C$25,1,0)","v":0},{"$f":"IF(BM$3=global!$C$25,1,0)","v":0},{"$f":"IF(BN$3=global!$C$25,1,0)","v":0},{"$f":"IF(BO$3=global!$C$25,1,0)","v":1},{"$f":"IF(BP$3=global!$C$25,1,0)","v":0},{"$f":"IF(BQ$3=global!$C$25,1,0)","v":0},{"$f":"IF(BR$3=global!$C$25,1,0)","v":0},{"$f":"IF(BS$3=global!$C$25,1,0)","v":0},{"$f":"IF(BT$3=global!$C$25,1,0)","v":0},{"$f":"IF(BU$3=global!$C$25,1,0)","v":0},{"$f":"IF(BV$3=global!$C$25,1,0)","v":0},{"$f":"IF(BW$3=global!$C$25,1,0)","v":0},{"$f":"IF(BX$3=global!$C$25,1,0)","v":0},{"$f":"IF(BY$3=global!$C$25,1,0)","v":0},{"$f":"IF(BZ$3=global!$C$25,1,0)","v":0},{"$f":"IF(CA$3=global!$C$25,1,0)","v":0},{"$f":"IF(CB$3=global!$C$25,1,0)","v":0},{"$f":"IF(CC$3=global!$C$25,1,0)","v":0},{"$f":"IF(CD$3=global!$C$25,1,0)","v":0},{"$f":"IF(CE$3=global!$C$25,1,0)","v":0},{"$f":"IF(CF$3=global!$C$25,1,0)","v":0},{"$f":"IF(CG$3=global!$C$25,1,0)","v":0},{"$f":"IF(CH$3=global!$C$25,1,0)","v":0},{"$f":"IF(CI$3=global!$C$25,1,0)","v":0},{"$f":"IF(CJ$3=global!$C$25,1,0)","v":0},{"$f":"IF(CK$3=global!$C$25,1,0)","v":0},{"$f":"IF(CL$3=global!$C$25,1,0)","v":0},{"$f":"IF(CM$3=global!$C$25,1,0)","v":0},{"$f":"IF(CN$3=global!$C$25,1,0)","v":0},{"$f":"IF(CO$3=global!$C$25,1,0)","v":0},{"$f":"IF(CP$3=global!$C$25,1,0)","v":0},{"$f":"IF(CQ$3=global!$C$25,1,0)","v":0},{"$f":"IF(CR$3=global!$C$25,1,0)","v":0},{"$f":"IF(CS$3=global!$C$25,1,0)","v":0},{"$f":"IF(CT$3=global!$C$25,1,0)","v":0},{"$f":"IF(CU$3=global!$C$25,1,0)","v":0},{"$f":"IF(CV$3=global!$C$25,1,0)","v":0},{"$f":"IF(CW$3=global!$C$25,1,0)","v":0},{"$f":"IF(CX$3=global!$C$25,1,0)","v":0},{"$f":"IF(CY$3=global!$C$25,1,0)","v":0},{"$f":"IF(CZ$3=global!$C$25,1,0)","v":0},{"$f":"IF(DA$3=global!$C$25,1,0)","v":0},{"$f":"IF(DB$3=global!$C$25,1,0)","v":0},{"$f":"IF(DC$3=global!$C$25,1,0)","v":0},{"$f":"IF(DD$3=global!$C$25,1,0)","v":0},{"$f":"IF(DE$3=global!$C$25,1,0)","v":0},{"$f":"IF(DF$3=global!$C$25,1,0)","v":0},{"$f":"IF(DG$3=global!$C$25,1,0)","v":0},{"$f":"IF(DH$3=global!$C$25,1,0)","v":0},{"$f":"IF(DI$3=global!$C$25,1,0)","v":0},{"$f":"IF(DJ$3=global!$C$25,1,0)","v":0},{"$f":"IF(DK$3=global!$C$25,1,0)","v":0},{"$f":"IF(DL$3=global!$C$25,1,0)","v":0},{"$f":"IF(DM$3=global!$C$25,1,0)","v":0},{"$f":"IF(DN$3=global!$C$25,1,0)","v":0},{"$f":"IF(DO$3=global!$C$25,1,0)","v":0},{"$f":"IF(DP$3=global!$C$25,1,0)","v":0},{"$f":"IF(DQ$3=global!$C$25,1,0)","v":0},{"$f":"IF(DR$3=global!$C$25,1,0)","v":0},{"$f":"IF(DS$3=global!$C$25,1,0)","v":0},{"$f":"IF(DT$3=global!$C$25,1,0)","v":0},{"$f":"IF(DU$3=global!$C$25,1,0)","v":0},{"$f":"IF(DV$3=global!$C$25,1,0)","v":0},{"$f":"IF(DW$3=global!$C$25,1,0)","v":0},{"$f":"IF(DX$3=global!$C$25,1,0)","v":0},{"$f":"IF(DY$3=global!$C$25,1,0)","v":0},{"$f":"IF(DZ$3=global!$C$25,1,0)","v":0},{"$f":"IF(EA$3=global!$C$25,1,0)","v":0},{"$f":"IF(EB$3=global!$C$25,1,0)","v":0},{"$f":"IF(EC$3=global!$C$25,1,0)","v":0},{"$f":"IF(ED$3=global!$C$25,1,0)","v":0},{"$f":"IF(EE$3=global!$C$25,1,0)","v":0},{"$f":"IF(EF$3=global!$C$25,1,0)","v":0},{"$f":"IF(EG$3=global!$C$25,1,0)","v":0},{"$f":"IF(EH$3=global!$C$25,1,0)","v":0},{"$f":"IF(EI$3=global!$C$25,1,0)","v":0}]
[null,null,null,null,"","NTM post-exit period?",0,{"$f":"IF(AND(H$3>global!$C$25,H$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(I$3>global!$C$25,I$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(J$3>global!$C$25,J$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(K$3>global!$C$25,K$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(L$3>global!$C$25,L$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(M$3>global!$C$25,M$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(N$3>global!$C$25,N$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(O$3>global!$C$25,O$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(P$3>global!$C$25,P$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(Q$3>global!$C$25,Q$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(R$3>global!$C$25,R$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(S$3>global!$C$25,S$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(T$3>global!$C$25,T$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(U$3>global!$C$25,U$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(V$3>global!$C$25,V$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(W$3>global!$C$25,W$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(X$3>global!$C$25,X$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(Y$3>global!$C$25,Y$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(Z$3>global!$C$25,Z$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AA$3>global!$C$25,AA$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AB$3>global!$C$25,AB$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AC$3>global!$C$25,AC$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AD$3>global!$C$25,AD$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AE$3>global!$C$25,AE$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AF$3>global!$C$25,AF$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AG$3>global!$C$25,AG$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AH$3>global!$C$25,AH$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AI$3>global!$C$25,AI$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AJ$3>global!$C$25,AJ$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AK$3>global!$C$25,AK$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AL$3>global!$C$25,AL$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AM$3>global!$C$25,AM$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AN$3>global!$C$25,AN$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AO$3>global!$C$25,AO$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AP$3>global!$C$25,AP$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AQ$3>global!$C$25,AQ$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AR$3>global!$C$25,AR$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AS$3>global!$C$25,AS$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AT$3>global!$C$25,AT$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AU$3>global!$C$25,AU$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AV$3>global!$C$25,AV$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AW$3>global!$C$25,AW$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AX$3>global!$C$25,AX$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AY$3>global!$C$25,AY$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(AZ$3>global!$C$25,AZ$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(BA$3>global!$C$25,BA$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(BB$3>global!$C$25,BB$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(BC$3>global!$C$25,BC$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(BD$3>global!$C$25,BD$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(BE$3>global!$C$25,BE$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(BF$3>global!$C$25,BF$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(BG$3>global!$C$25,BG$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(BH$3>global!$C$25,BH$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(BI$3>global!$C$25,BI$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(BJ$3>global!$C$25,BJ$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(BK$3>global!$C$25,BK$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(BL$3>global!$C$25,BL$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(BM$3>global!$C$25,BM$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(BN$3>global!$C$25,BN$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(BO$3>global!$C$25,BO$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(BP$3>global!$C$25,BP$3<=global!$C$26),1,0)","v":1},{"$f":"IF(AND(BQ$3>global!$C$25,BQ$3<=global!$C$26),1,0)","v":1},{"$f":"IF(AND(BR$3>global!$C$25,BR$3<=global!$C$26),1,0)","v":1},{"$f":"IF(AND(BS$3>global!$C$25,BS$3<=global!$C$26),1,0)","v":1},{"$f":"IF(AND(BT$3>global!$C$25,BT$3<=global!$C$26),1,0)","v":1},{"$f":"IF(AND(BU$3>global!$C$25,BU$3<=global!$C$26),1,0)","v":1},{"$f":"IF(AND(BV$3>global!$C$25,BV$3<=global!$C$26),1,0)","v":1},{"$f":"IF(AND(BW$3>global!$C$25,BW$3<=global!$C$26),1,0)","v":1},{"$f":"IF(AND(BX$3>global!$C$25,BX$3<=global!$C$26),1,0)","v":1},{"$f":"IF(AND(BY$3>global!$C$25,BY$3<=global!$C$26),1,0)","v":1},{"$f":"IF(AND(BZ$3>global!$C$25,BZ$3<=global!$C$26),1,0)","v":1},{"$f":"IF(AND(CA$3>global!$C$25,CA$3<=global!$C$26),1,0)","v":1},{"$f":"IF(AND(CB$3>global!$C$25,CB$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CC$3>global!$C$25,CC$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CD$3>global!$C$25,CD$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CE$3>global!$C$25,CE$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CF$3>global!$C$25,CF$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CG$3>global!$C$25,CG$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CH$3>global!$C$25,CH$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CI$3>global!$C$25,CI$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CJ$3>global!$C$25,CJ$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CK$3>global!$C$25,CK$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CL$3>global!$C$25,CL$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CM$3>global!$C$25,CM$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CN$3>global!$C$25,CN$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CO$3>global!$C$25,CO$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CP$3>global!$C$25,CP$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CQ$3>global!$C$25,CQ$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CR$3>global!$C$25,CR$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CS$3>global!$C$25,CS$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CT$3>global!$C$25,CT$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CU$3>global!$C$25,CU$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CV$3>global!$C$25,CV$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CW$3>global!$C$25,CW$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CX$3>global!$C$25,CX$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CY$3>global!$C$25,CY$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(CZ$3>global!$C$25,CZ$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DA$3>global!$C$25,DA$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DB$3>global!$C$25,DB$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DC$3>global!$C$25,DC$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DD$3>global!$C$25,DD$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DE$3>global!$C$25,DE$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DF$3>global!$C$25,DF$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DG$3>global!$C$25,DG$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DH$3>global!$C$25,DH$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DI$3>global!$C$25,DI$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DJ$3>global!$C$25,DJ$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DK$3>global!$C$25,DK$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DL$3>global!$C$25,DL$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DM$3>global!$C$25,DM$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DN$3>global!$C$25,DN$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DO$3>global!$C$25,DO$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DP$3>global!$C$25,DP$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DQ$3>global!$C$25,DQ$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DR$3>global!$C$25,DR$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DS$3>global!$C$25,DS$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DT$3>global!$C$25,DT$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DU$3>global!$C$25,DU$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DV$3>global!$C$25,DV$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DW$3>global!$C$25,DW$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DX$3>global!$C$25,DX$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DY$3>global!$C$25,DY$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(DZ$3>global!$C$25,DZ$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(EA$3>global!$C$25,EA$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(EB$3>global!$C$25,EB$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(EC$3>global!$C$25,EC$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(ED$3>global!$C$25,ED$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(EE$3>global!$C$25,EE$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(EF$3>global!$C$25,EF$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(EG$3>global!$C$25,EG$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(EH$3>global!$C$25,EH$3<=global!$C$26),1,0)","v":0},{"$f":"IF(AND(EI$3>global!$C$25,EI$3<=global!$C$26),1,0)","v":0}]
[null,null,null,null,"","NTM refi period?",0,{"$f":"IF(AND(H$4>global!$E$92,H$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(I$4>global!$E$92,I$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(J$4>global!$E$92,J$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(K$4>global!$E$92,K$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(L$4>global!$E$92,L$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(M$4>global!$E$92,M$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(N$4>global!$E$92,N$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(O$4>global!$E$92,O$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(P$4>global!$E$92,P$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(Q$4>global!$E$92,Q$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(R$4>global!$E$92,R$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(S$4>global!$E$92,S$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(T$4>global!$E$92,T$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(U$4>global!$E$92,U$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(V$4>global!$E$92,V$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(W$4>global!$E$92,W$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(X$4>global!$E$92,X$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(Y$4>global!$E$92,Y$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(Z$4>global!$E$92,Z$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AA$4>global!$E$92,AA$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AB$4>global!$E$92,AB$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AC$4>global!$E$92,AC$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AD$4>global!$E$92,AD$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AE$4>global!$E$92,AE$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AF$4>global!$E$92,AF$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AG$4>global!$E$92,AG$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AH$4>global!$E$92,AH$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AI$4>global!$E$92,AI$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AJ$4>global!$E$92,AJ$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AK$4>global!$E$92,AK$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AL$4>global!$E$92,AL$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AM$4>global!$E$92,AM$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AN$4>global!$E$92,AN$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AO$4>global!$E$92,AO$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AP$4>global!$E$92,AP$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AQ$4>global!$E$92,AQ$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AR$4>global!$E$92,AR$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AS$4>global!$E$92,AS$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AT$4>global!$E$92,AT$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AU$4>global!$E$92,AU$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AV$4>global!$E$92,AV$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AW$4>global!$E$92,AW$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AX$4>global!$E$92,AX$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AY$4>global!$E$92,AY$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(AZ$4>global!$E$92,AZ$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(BA$4>global!$E$92,BA$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(BB$4>global!$E$92,BB$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(BC$4>global!$E$92,BC$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(BD$4>global!$E$92,BD$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(BE$4>global!$E$92,BE$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(BF$4>global!$E$92,BF$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(BG$4>global!$E$92,BG$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(BH$4>global!$E$92,BH$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(BI$4>global!$E$92,BI$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(BJ$4>global!$E$92,BJ$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(BK$4>global!$E$92,BK$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(BL$4>global!$E$92,BL$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(BM$4>global!$E$92,BM$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(BN$4>global!$E$92,BN$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(BO$4>global!$E$92,BO$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(BP$4>global!$E$92,BP$4<=(global!$E$92+12)),1,0)","v":1},{"$f":"IF(AND(BQ$4>global!$E$92,BQ$4<=(global!$E$92+12)),1,0)","v":1},{"$f":"IF(AND(BR$4>global!$E$92,BR$4<=(global!$E$92+12)),1,0)","v":1},{"$f":"IF(AND(BS$4>global!$E$92,BS$4<=(global!$E$92+12)),1,0)","v":1},{"$f":"IF(AND(BT$4>global!$E$92,BT$4<=(global!$E$92+12)),1,0)","v":1},{"$f":"IF(AND(BU$4>global!$E$92,BU$4<=(global!$E$92+12)),1,0)","v":1},{"$f":"IF(AND(BV$4>global!$E$92,BV$4<=(global!$E$92+12)),1,0)","v":1},{"$f":"IF(AND(BW$4>global!$E$92,BW$4<=(global!$E$92+12)),1,0)","v":1},{"$f":"IF(AND(BX$4>global!$E$92,BX$4<=(global!$E$92+12)),1,0)","v":1},{"$f":"IF(AND(BY$4>global!$E$92,BY$4<=(global!$E$92+12)),1,0)","v":1},{"$f":"IF(AND(BZ$4>global!$E$92,BZ$4<=(global!$E$92+12)),1,0)","v":1},{"$f":"IF(AND(CA$4>global!$E$92,CA$4<=(global!$E$92+12)),1,0)","v":1},{"$f":"IF(AND(CB$4>global!$E$92,CB$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CC$4>global!$E$92,CC$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CD$4>global!$E$92,CD$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CE$4>global!$E$92,CE$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CF$4>global!$E$92,CF$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CG$4>global!$E$92,CG$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CH$4>global!$E$92,CH$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CI$4>global!$E$92,CI$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CJ$4>global!$E$92,CJ$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CK$4>global!$E$92,CK$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CL$4>global!$E$92,CL$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CM$4>global!$E$92,CM$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CN$4>global!$E$92,CN$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CO$4>global!$E$92,CO$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CP$4>global!$E$92,CP$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CQ$4>global!$E$92,CQ$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CR$4>global!$E$92,CR$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CS$4>global!$E$92,CS$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CT$4>global!$E$92,CT$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CU$4>global!$E$92,CU$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CV$4>global!$E$92,CV$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CW$4>global!$E$92,CW$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CX$4>global!$E$92,CX$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CY$4>global!$E$92,CY$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(CZ$4>global!$E$92,CZ$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DA$4>global!$E$92,DA$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DB$4>global!$E$92,DB$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DC$4>global!$E$92,DC$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DD$4>global!$E$92,DD$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DE$4>global!$E$92,DE$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DF$4>global!$E$92,DF$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DG$4>global!$E$92,DG$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DH$4>global!$E$92,DH$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DI$4>global!$E$92,DI$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DJ$4>global!$E$92,DJ$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DK$4>global!$E$92,DK$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DL$4>global!$E$92,DL$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DM$4>global!$E$92,DM$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DN$4>global!$E$92,DN$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DO$4>global!$E$92,DO$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DP$4>global!$E$92,DP$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DQ$4>global!$E$92,DQ$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DR$4>global!$E$92,DR$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DS$4>global!$E$92,DS$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DT$4>global!$E$92,DT$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DU$4>global!$E$92,DU$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DV$4>global!$E$92,DV$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DW$4>global!$E$92,DW$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DX$4>global!$E$92,DX$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DY$4>global!$E$92,DY$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(DZ$4>global!$E$92,DZ$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(EA$4>global!$E$92,EA$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(EB$4>global!$E$92,EB$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(EC$4>global!$E$92,EC$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(ED$4>global!$E$92,ED$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(EE$4>global!$E$92,EE$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(EF$4>global!$E$92,EF$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(EG$4>global!$E$92,EG$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(EH$4>global!$E$92,EH$4<=(global!$E$92+12)),1,0)","v":0},{"$f":"IF(AND(EI$4>global!$E$92,EI$4<=(global!$E$92+12)),1,0)","v":0}]
[null,null,null,null,"","first year?",0,{"$f":"IF(H$3<=EOMONTH(global!$C$23,12),1,0)","v":1},{"$f":"IF(I$3<=EOMONTH(global!$C$23,12),1,0)","v":1},{"$f":"IF(J$3<=EOMONTH(global!$C$23,12),1,0)","v":1},{"$f":"IF(K$3<=EOMONTH(global!$C$23,12),1,0)","v":1},{"$f":"IF(L$3<=EOMONTH(global!$C$23,12),1,0)","v":1},{"$f":"IF(M$3<=EOMONTH(global!$C$23,12),1,0)","v":1},{"$f":"IF(N$3<=EOMONTH(global!$C$23,12),1,0)","v":1},{"$f":"IF(O$3<=EOMONTH(global!$C$23,12),1,0)","v":1},{"$f":"IF(P$3<=EOMONTH(global!$C$23,12),1,0)","v":1},{"$f":"IF(Q$3<=EOMONTH(global!$C$23,12),1,0)","v":1},{"$f":"IF(R$3<=EOMONTH(global!$C$23,12),1,0)","v":1},{"$f":"IF(S$3<=EOMONTH(global!$C$23,12),1,0)","v":1},{"$f":"IF(T$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(U$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(V$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(W$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(X$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(Y$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(Z$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AA$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AB$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AC$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AD$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AE$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AF$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AG$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AH$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AI$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AJ$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AK$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AL$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AM$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AN$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AO$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AP$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AQ$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AR$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AS$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AT$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AU$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AV$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AW$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AX$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AY$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(AZ$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BA$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BB$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BC$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BD$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BE$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BF$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BG$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BH$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BI$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BJ$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BK$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BL$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BM$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BN$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BO$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BP$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BQ$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BR$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BS$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BT$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BU$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BV$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BW$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BX$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BY$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(BZ$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CA$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CB$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CC$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CD$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CE$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CF$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CG$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CH$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CI$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CJ$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CK$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CL$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CM$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CN$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CO$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CP$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CQ$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CR$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CS$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CT$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CU$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CV$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CW$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CX$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CY$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(CZ$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DA$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DB$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DC$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DD$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DE$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DF$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DG$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DH$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DI$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DJ$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DK$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DL$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DM$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DN$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DO$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DP$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DQ$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DR$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DS$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DT$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DU$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DV$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DW$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DX$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DY$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(DZ$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(EA$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(EB$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(EC$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(ED$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(EE$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(EF$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(EG$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(EH$3<=EOMONTH(global!$C$23,12),1,0)","v":0},{"$f":"IF(EI$3<=EOMONTH(global!$C$23,12),1,0)","v":0}]
[null,null,null,null,"","last year?",0,{"$f":"IF(AND(H$3>EOMONTH(global!$C$25,-12),H$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(I$3>EOMONTH(global!$C$25,-12),I$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(J$3>EOMONTH(global!$C$25,-12),J$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(K$3>EOMONTH(global!$C$25,-12),K$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(L$3>EOMONTH(global!$C$25,-12),L$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(M$3>EOMONTH(global!$C$25,-12),M$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(N$3>EOMONTH(global!$C$25,-12),N$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(O$3>EOMONTH(global!$C$25,-12),O$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(P$3>EOMONTH(global!$C$25,-12),P$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(Q$3>EOMONTH(global!$C$25,-12),Q$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(R$3>EOMONTH(global!$C$25,-12),R$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(S$3>EOMONTH(global!$C$25,-12),S$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(T$3>EOMONTH(global!$C$25,-12),T$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(U$3>EOMONTH(global!$C$25,-12),U$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(V$3>EOMONTH(global!$C$25,-12),V$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(W$3>EOMONTH(global!$C$25,-12),W$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(X$3>EOMONTH(global!$C$25,-12),X$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(Y$3>EOMONTH(global!$C$25,-12),Y$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(Z$3>EOMONTH(global!$C$25,-12),Z$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AA$3>EOMONTH(global!$C$25,-12),AA$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AB$3>EOMONTH(global!$C$25,-12),AB$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AC$3>EOMONTH(global!$C$25,-12),AC$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AD$3>EOMONTH(global!$C$25,-12),AD$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AE$3>EOMONTH(global!$C$25,-12),AE$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AF$3>EOMONTH(global!$C$25,-12),AF$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AG$3>EOMONTH(global!$C$25,-12),AG$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AH$3>EOMONTH(global!$C$25,-12),AH$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AI$3>EOMONTH(global!$C$25,-12),AI$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AJ$3>EOMONTH(global!$C$25,-12),AJ$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AK$3>EOMONTH(global!$C$25,-12),AK$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AL$3>EOMONTH(global!$C$25,-12),AL$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AM$3>EOMONTH(global!$C$25,-12),AM$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AN$3>EOMONTH(global!$C$25,-12),AN$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AO$3>EOMONTH(global!$C$25,-12),AO$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AP$3>EOMONTH(global!$C$25,-12),AP$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AQ$3>EOMONTH(global!$C$25,-12),AQ$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AR$3>EOMONTH(global!$C$25,-12),AR$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AS$3>EOMONTH(global!$C$25,-12),AS$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AT$3>EOMONTH(global!$C$25,-12),AT$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AU$3>EOMONTH(global!$C$25,-12),AU$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AV$3>EOMONTH(global!$C$25,-12),AV$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AW$3>EOMONTH(global!$C$25,-12),AW$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AX$3>EOMONTH(global!$C$25,-12),AX$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AY$3>EOMONTH(global!$C$25,-12),AY$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(AZ$3>EOMONTH(global!$C$25,-12),AZ$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(BA$3>EOMONTH(global!$C$25,-12),BA$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(BB$3>EOMONTH(global!$C$25,-12),BB$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(BC$3>EOMONTH(global!$C$25,-12),BC$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(BD$3>EOMONTH(global!$C$25,-12),BD$3<=global!$C$25),1,0)","v":1},{"$f":"IF(AND(BE$3>EOMONTH(global!$C$25,-12),BE$3<=global!$C$25),1,0)","v":1},{"$f":"IF(AND(BF$3>EOMONTH(global!$C$25,-12),BF$3<=global!$C$25),1,0)","v":1},{"$f":"IF(AND(BG$3>EOMONTH(global!$C$25,-12),BG$3<=global!$C$25),1,0)","v":1},{"$f":"IF(AND(BH$3>EOMONTH(global!$C$25,-12),BH$3<=global!$C$25),1,0)","v":1},{"$f":"IF(AND(BI$3>EOMONTH(global!$C$25,-12),BI$3<=global!$C$25),1,0)","v":1},{"$f":"IF(AND(BJ$3>EOMONTH(global!$C$25,-12),BJ$3<=global!$C$25),1,0)","v":1},{"$f":"IF(AND(BK$3>EOMONTH(global!$C$25,-12),BK$3<=global!$C$25),1,0)","v":1},{"$f":"IF(AND(BL$3>EOMONTH(global!$C$25,-12),BL$3<=global!$C$25),1,0)","v":1},{"$f":"IF(AND(BM$3>EOMONTH(global!$C$25,-12),BM$3<=global!$C$25),1,0)","v":1},{"$f":"IF(AND(BN$3>EOMONTH(global!$C$25,-12),BN$3<=global!$C$25),1,0)","v":1},{"$f":"IF(AND(BO$3>EOMONTH(global!$C$25,-12),BO$3<=global!$C$25),1,0)","v":1},{"$f":"IF(AND(BP$3>EOMONTH(global!$C$25,-12),BP$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(BQ$3>EOMONTH(global!$C$25,-12),BQ$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(BR$3>EOMONTH(global!$C$25,-12),BR$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(BS$3>EOMONTH(global!$C$25,-12),BS$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(BT$3>EOMONTH(global!$C$25,-12),BT$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(BU$3>EOMONTH(global!$C$25,-12),BU$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(BV$3>EOMONTH(global!$C$25,-12),BV$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(BW$3>EOMONTH(global!$C$25,-12),BW$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(BX$3>EOMONTH(global!$C$25,-12),BX$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(BY$3>EOMONTH(global!$C$25,-12),BY$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(BZ$3>EOMONTH(global!$C$25,-12),BZ$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CA$3>EOMONTH(global!$C$25,-12),CA$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CB$3>EOMONTH(global!$C$25,-12),CB$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CC$3>EOMONTH(global!$C$25,-12),CC$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CD$3>EOMONTH(global!$C$25,-12),CD$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CE$3>EOMONTH(global!$C$25,-12),CE$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CF$3>EOMONTH(global!$C$25,-12),CF$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CG$3>EOMONTH(global!$C$25,-12),CG$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CH$3>EOMONTH(global!$C$25,-12),CH$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CI$3>EOMONTH(global!$C$25,-12),CI$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CJ$3>EOMONTH(global!$C$25,-12),CJ$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CK$3>EOMONTH(global!$C$25,-12),CK$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CL$3>EOMONTH(global!$C$25,-12),CL$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CM$3>EOMONTH(global!$C$25,-12),CM$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CN$3>EOMONTH(global!$C$25,-12),CN$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CO$3>EOMONTH(global!$C$25,-12),CO$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CP$3>EOMONTH(global!$C$25,-12),CP$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CQ$3>EOMONTH(global!$C$25,-12),CQ$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CR$3>EOMONTH(global!$C$25,-12),CR$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CS$3>EOMONTH(global!$C$25,-12),CS$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CT$3>EOMONTH(global!$C$25,-12),CT$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CU$3>EOMONTH(global!$C$25,-12),CU$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CV$3>EOMONTH(global!$C$25,-12),CV$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CW$3>EOMONTH(global!$C$25,-12),CW$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CX$3>EOMONTH(global!$C$25,-12),CX$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CY$3>EOMONTH(global!$C$25,-12),CY$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(CZ$3>EOMONTH(global!$C$25,-12),CZ$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DA$3>EOMONTH(global!$C$25,-12),DA$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DB$3>EOMONTH(global!$C$25,-12),DB$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DC$3>EOMONTH(global!$C$25,-12),DC$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DD$3>EOMONTH(global!$C$25,-12),DD$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DE$3>EOMONTH(global!$C$25,-12),DE$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DF$3>EOMONTH(global!$C$25,-12),DF$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DG$3>EOMONTH(global!$C$25,-12),DG$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DH$3>EOMONTH(global!$C$25,-12),DH$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DI$3>EOMONTH(global!$C$25,-12),DI$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DJ$3>EOMONTH(global!$C$25,-12),DJ$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DK$3>EOMONTH(global!$C$25,-12),DK$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DL$3>EOMONTH(global!$C$25,-12),DL$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DM$3>EOMONTH(global!$C$25,-12),DM$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DN$3>EOMONTH(global!$C$25,-12),DN$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DO$3>EOMONTH(global!$C$25,-12),DO$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DP$3>EOMONTH(global!$C$25,-12),DP$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DQ$3>EOMONTH(global!$C$25,-12),DQ$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DR$3>EOMONTH(global!$C$25,-12),DR$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DS$3>EOMONTH(global!$C$25,-12),DS$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DT$3>EOMONTH(global!$C$25,-12),DT$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DU$3>EOMONTH(global!$C$25,-12),DU$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DV$3>EOMONTH(global!$C$25,-12),DV$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DW$3>EOMONTH(global!$C$25,-12),DW$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DX$3>EOMONTH(global!$C$25,-12),DX$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DY$3>EOMONTH(global!$C$25,-12),DY$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(DZ$3>EOMONTH(global!$C$25,-12),DZ$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(EA$3>EOMONTH(global!$C$25,-12),EA$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(EB$3>EOMONTH(global!$C$25,-12),EB$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(EC$3>EOMONTH(global!$C$25,-12),EC$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(ED$3>EOMONTH(global!$C$25,-12),ED$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(EE$3>EOMONTH(global!$C$25,-12),EE$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(EF$3>EOMONTH(global!$C$25,-12),EF$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(EG$3>EOMONTH(global!$C$25,-12),EG$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(EH$3>EOMONTH(global!$C$25,-12),EH$3<=global!$C$25),1,0)","v":0},{"$f":"IF(AND(EI$3>EOMONTH(global!$C$25,-12),EI$3<=global!$C$25),1,0)","v":0}]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,"","Operational CFs (no sale cutoff)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F14:F287=\"\",\"\",F14:F287)","v":"Operational CFs (no sale cutoff)"}]
[null,null,null,{"$f":"IF(C15:C287=\"\",\"\",_xlfn.XLOOKUP(C15:C287,tags!$C$16:$C$134,tags!$F$16:$F$134,0))","v":""},"","operational cash flows begin",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.BYROW($F$15:$EJ$287,_xlfn.LAMBDA(_xlpm.x,SUM(_xlpm.x)))","v":0},{"$f":"_xlfn.BYROW($F$15:$EJ$287,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$10:$EJ$10,1)))","v":0},{"$f":"_xlfn.BYROW($F$15:$EJ$287,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$11:$EJ$11,1)))","v":0},null,null,null,null,"operational cash flows begin",{"$f":"_xlfn.BYROW($F$15:$EJ$287,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,ES$5)))","v":0},{"$f":"_xlfn.BYROW($F$15:$EJ$287,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,ET$5)))","v":0},{"$f":"_xlfn.BYROW($F$15:$EJ$287,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,EU$5)))","v":0},{"$f":"_xlfn.BYROW($F$15:$EJ$287,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,EV$5)))","v":0},{"$f":"_xlfn.BYROW($F$15:$EJ$287,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,EW$5)))","v":0},{"$f":"_xlfn.BYROW($F$15:$EJ$287,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,EX$5)))","v":0},{"$f":"_xlfn.BYROW($F$15:$EJ$287,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,EY$5)))","v":0},{"$f":"_xlfn.BYROW($F$15:$EJ$287,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,EZ$5)))","v":0},{"$f":"_xlfn.BYROW($F$15:$EJ$287,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,FA$5)))","v":0},{"$f":"_xlfn.BYROW($F$15:$EJ$287,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,FB$5)))","v":0},{"$f":"_xlfn.BYROW($F$15:$EJ$287,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,FC$5)))","v":0},{"$f":"_xlfn.BYROW($F$15:$EJ$287,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,FD$5)))","v":0},null,{"$f":"_xlfn.BYROW($ER$15:$FE$287,_xlfn.LAMBDA(_xlpm.x,SUM(_xlpm.x)))","v":0}]
[null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,"","","Cash Flows",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,"Cash Flows",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,"","","Lease and OpEx Cash Flows",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,"Lease and OpEx Cash Flows",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[{"$f":"_xlfn.ANCHORARRAY(sequencers!T12)","v":1},null,{"$f":"_xlfn.ANCHORARRAY(sequencers!U12)","v":"in_place_base_rent"},"all_base_rent","",{"$f":"_xlfn.ANCHORARRAY(sequencers!V12)","v":"Suite 1 - Example Tenant Lease"},{"$f":"SUMIFS(lease_opex_detail!G$13:G$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":49500},{"$f":"SUMIFS(lease_opex_detail!H$13:H$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":49500},{"$f":"SUMIFS(lease_opex_detail!I$13:I$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":49500},{"$f":"SUMIFS(lease_opex_detail!J$13:J$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":49500},{"$f":"SUMIFS(lease_opex_detail!K$13:K$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":49500},{"$f":"SUMIFS(lease_opex_detail!L$13:L$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":49500},{"$f":"SUMIFS(lease_opex_detail!M$13:M$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":49500},{"$f":"SUMIFS(lease_opex_detail!N$13:N$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":49500},{"$f":"SUMIFS(lease_opex_detail!O$13:O$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":49500},{"$f":"SUMIFS(lease_opex_detail!P$13:P$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":50737.5},{"$f":"SUMIFS(lease_opex_detail!Q$13:Q$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":50737.5},{"$f":"SUMIFS(lease_opex_detail!R$13:R$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":50737.5},{"$f":"SUMIFS(lease_opex_detail!S$13:S$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":50737.5},{"$f":"SUMIFS(lease_opex_detail!T$13:T$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":50737.5},{"$f":"SUMIFS(lease_opex_detail!U$13:U$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":50737.5},{"$f":"SUMIFS(lease_opex_detail!V$13:V$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":50737.5},{"$f":"SUMIFS(lease_opex_detail!W$13:W$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":50737.5},{"$f":"SUMIFS(lease_opex_detail!X$13:X$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":50737.5},{"$f":"SUMIFS(lease_opex_detail!Y$13:Y$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":50737.5},{"$f":"SUMIFS(lease_opex_detail!Z$13:Z$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":50737.5},{"$f":"SUMIFS(lease_opex_detail!AA$13:AA$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":50737.5},{"$f":"SUMIFS(lease_opex_detail!AB$13:AB$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":52005.9375},{"$f":"SUMIFS(lease_opex_detail!AC$13:AC$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":52005.9375},{"$f":"SUMIFS(lease_opex_detail!AD$13:AD$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":52005.9375},{"$f":"SUMIFS(lease_opex_detail!AE$13:AE$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":52005.9375},{"$f":"SUMIFS(lease_opex_detail!AF$13:AF$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":52005.9375},{"$f":"SUMIFS(lease_opex_detail!AG$13:AG$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":52005.9375},{"$f":"SUMIFS(lease_opex_detail!AH$13:AH$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":52005.9375},{"$f":"SUMIFS(lease_opex_detail!AI$13:AI$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":52005.9375},{"$f":"SUMIFS(lease_opex_detail!AJ$13:AJ$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":52005.9375},{"$f":"SUMIFS(lease_opex_detail!AK$13:AK$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":52005.9375},{"$f":"SUMIFS(lease_opex_detail!AL$13:AL$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":52005.9375},{"$f":"SUMIFS(lease_opex_detail!AM$13:AM$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":52005.9375},{"$f":"SUMIFS(lease_opex_detail!AN$13:AN$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":53306.085937499993},{"$f":"SUMIFS(lease_opex_detail!AO$13:AO$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":53306.085937499993},{"$f":"SUMIFS(lease_opex_detail!AP$13:AP$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":53306.085937499993},{"$f":"SUMIFS(lease_opex_detail!AQ$13:AQ$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":53306.085937499993},{"$f":"SUMIFS(lease_opex_detail!AR$13:AR$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":53306.085937499993},{"$f":"SUMIFS(lease_opex_detail!AS$13:AS$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":53306.085937499993},{"$f":"SUMIFS(lease_opex_detail!AT$13:AT$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":53306.085937499993},{"$f":"SUMIFS(lease_opex_detail!AU$13:AU$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":53306.085937499993},{"$f":"SUMIFS(lease_opex_detail!AV$13:AV$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":53306.085937499993},{"$f":"SUMIFS(lease_opex_detail!AW$13:AW$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":53306.085937499993},{"$f":"SUMIFS(lease_opex_detail!AX$13:AX$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":53306.085937499993},{"$f":"SUMIFS(lease_opex_detail!AY$13:AY$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":53306.085937499993},{"$f":"SUMIFS(lease_opex_detail!AZ$13:AZ$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":54638.738085937483},{"$f":"SUMIFS(lease_opex_detail!BA$13:BA$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":54638.738085937483},{"$f":"SUMIFS(lease_opex_detail!BB$13:BB$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":54638.738085937483},{"$f":"SUMIFS(lease_opex_detail!BC$13:BC$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":54638.738085937483},{"$f":"SUMIFS(lease_opex_detail!BD$13:BD$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":54638.738085937483},{"$f":"SUMIFS(lease_opex_detail!BE$13:BE$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":54638.738085937483},{"$f":"SUMIFS(lease_opex_detail!BF$13:BF$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":54638.738085937483},{"$f":"SUMIFS(lease_opex_detail!BG$13:BG$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":54638.738085937483},{"$f":"SUMIFS(lease_opex_detail!BH$13:BH$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":54638.738085937483},{"$f":"SUMIFS(lease_opex_detail!BI$13:BI$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":54638.738085937483},{"$f":"SUMIFS(lease_opex_detail!BJ$13:BJ$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":54638.738085937483},{"$f":"SUMIFS(lease_opex_detail!BK$13:BK$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":54638.738085937483},{"$f":"SUMIFS(lease_opex_detail!BL$13:BL$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":56004.70653808592},{"$f":"SUMIFS(lease_opex_detail!BM$13:BM$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":56004.70653808592},{"$f":"SUMIFS(lease_opex_detail!BN$13:BN$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":56004.70653808592},{"$f":"SUMIFS(lease_opex_detail!BO$13:BO$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":56004.70653808592},{"$f":"SUMIFS(lease_opex_detail!BP$13:BP$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":56004.70653808592},{"$f":"SUMIFS(lease_opex_detail!BQ$13:BQ$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":56004.70653808592},{"$f":"SUMIFS(lease_opex_detail!BR$13:BR$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":56004.70653808592},{"$f":"SUMIFS(lease_opex_detail!BS$13:BS$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":56004.70653808592},{"$f":"SUMIFS(lease_opex_detail!BT$13:BT$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":56004.70653808592},{"$f":"SUMIFS(lease_opex_detail!BU$13:BU$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":56004.70653808592},{"$f":"SUMIFS(lease_opex_detail!BV$13:BV$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":56004.70653808592},{"$f":"SUMIFS(lease_opex_detail!BW$13:BW$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":56004.70653808592},{"$f":"SUMIFS(lease_opex_detail!BX$13:BX$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":57404.824201538075},{"$f":"SUMIFS(lease_opex_detail!BY$13:BY$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":57404.824201538075},{"$f":"SUMIFS(lease_opex_detail!BZ$13:BZ$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":57404.824201538075},{"$f":"SUMIFS(lease_opex_detail!CA$13:CA$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":57404.824201538075},{"$f":"SUMIFS(lease_opex_detail!CB$13:CB$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":57404.824201538075},{"$f":"SUMIFS(lease_opex_detail!CC$13:CC$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":57404.824201538075},{"$f":"SUMIFS(lease_opex_detail!CD$13:CD$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":57404.824201538075},{"$f":"SUMIFS(lease_opex_detail!CE$13:CE$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":57404.824201538075},{"$f":"SUMIFS(lease_opex_detail!CF$13:CF$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":57404.824201538075},{"$f":"SUMIFS(lease_opex_detail!CG$13:CG$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":57404.824201538075},{"$f":"SUMIFS(lease_opex_detail!CH$13:CH$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":57404.824201538075},{"$f":"SUMIFS(lease_opex_detail!CI$13:CI$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":57404.824201538075},{"$f":"SUMIFS(lease_opex_detail!CJ$13:CJ$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!CK$13:CK$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!CL$13:CL$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!CM$13:CM$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!CN$13:CN$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!CO$13:CO$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!CP$13:CP$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!CQ$13:CQ$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!CR$13:CR$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!CS$13:CS$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!CT$13:CT$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!CU$13:CU$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!CV$13:CV$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!CW$13:CW$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!CX$13:CX$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!CY$13:CY$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!CZ$13:CZ$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DA$13:DA$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DB$13:DB$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DC$13:DC$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DD$13:DD$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DE$13:DE$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DF$13:DF$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DG$13:DG$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DH$13:DH$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DI$13:DI$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DJ$13:DJ$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DK$13:DK$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DL$13:DL$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DM$13:DM$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DN$13:DN$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DO$13:DO$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DP$13:DP$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DQ$13:DQ$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DR$13:DR$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DS$13:DS$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DT$13:DT$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DU$13:DU$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DV$13:DV$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DW$13:DW$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DX$13:DX$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DY$13:DY$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!DZ$13:DZ$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!EA$13:EA$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!EB$13:EB$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!EC$13:EC$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!ED$13:ED$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!EE$13:EE$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!EF$13:EF$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!EG$13:EG$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!EH$13:EH$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},{"$f":"SUMIFS(lease_opex_detail!EI$13:EI$6483,lease_opex_detail!$A$13:$A$6483,_xlfn.ANCHORARRAY(cf_detail!$A20),lease_opex_detail!$C$13:$C$6483,_xlfn.ANCHORARRAY(cf_detail!$C20))","v":0},null,4334673.5071567409,598950,661128.73083984351,null,null,null,null,"Suite 1 - Example Tenant Lease",49500,598950,613923.75,629271.84375,645003.63984374981,661128.73083984351,677656.94911083975,459238.59361230454,0,0,0,0,null,4334673.5071567381]
[2,null,"in_place_base_rent","all_base_rent","","Suite 10 - Blank",0,0,0,0,0,0,0,0,0,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15375,15375,15375,15375,15375,15375,15375,15375,15375,15375,15375,15375,15759.375,15759.375,15759.375,15759.375,15759.375,15759.375,15759.375,15759.375,15759.375,15759.375,15759.375,15759.375,16153.359374999998,16153.359374999998,16153.359374999998,16153.359374999998,16153.359374999998,16153.359374999998,16153.359374999998,16153.359374999998,16153.359374999998,16153.359374999998,16153.359374999998,16153.359374999998,16557.193359374996,16557.193359374996,16557.193359374996,16557.193359374996,16557.193359374996,16557.193359374996,16557.193359374996,16557.193359374996,16557.193359374996,16557.193359374996,16557.193359374996,16557.193359374996,16971.12319335937,16971.12319335937,16971.12319335937,16971.12319335937,16971.12319335937,16971.12319335937,16971.12319335937,16971.12319335937,16971.12319335937,16971.12319335937,16971.12319335937,16971.12319335937,17395.401273193354,17395.401273193354,17395.401273193354,17395.401273193354,17395.401273193354,17395.401273193354,17395.401273193354,17395.401273193354,17395.401273193354,17395.401273193354,17395.401273193354,17395.401273193354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1358537.4264111326,60000,195455.64843749997,null,null,null,null,"Suite 10 - Blank",0,60000,181500,186037.5,190688.4375,195455.64843749997,200342.03964843749,205350.59063964841,139163.21018554686,0,0,0,null,1358537.4264111328]
[3,null,"in_place_base_rent","all_base_rent","","Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,null,"in_place_base_rent","all_base_rent","","Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,null,"in_place_base_rent","all_base_rent","","Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,null,"in_place_base_rent","all_base_rent","","Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,null,"in_place_base_rent","all_base_rent","","Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,null,"in_place_base_rent","all_base_rent","","Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,null,"in_place_base_rent","all_base_rent","","Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,null,"in_place_base_rent","all_base_rent","","Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,null,"in_place_base_rent","all_base_rent","","Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[12,null,"in_place_base_rent","all_base_rent","","Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[13,null,"in_place_base_rent","all_base_rent","","Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[14,null,"in_place_base_rent","all_base_rent","","Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,null,"in_place_base_rent","all_base_rent","","Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,null,"in_place_base_rent","all_base_rent","","Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,null,"in_place_base_rent","all_base_rent","","Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[18,null,"in_place_base_rent","all_base_rent","","Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,null,"in_place_base_rent","all_base_rent","","Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[20,null,"in_place_base_rent","all_base_rent","","Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,"release_base_rent","all_base_rent","","Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57404.824201538067,57404.824201538067,57404.824201538067,57404.824201538067,57404.824201538067,58839.944806576517,58839.944806576517,58839.944806576517,58839.944806576517,58839.944806576517,58839.944806576517,58839.944806576517,58839.944806576517,58839.944806576517,58839.944806576517,58839.944806576517,58839.944806576517,60310.943426740923,60310.943426740923,60310.943426740923,60310.943426740923,60310.943426740923,60310.943426740923,60310.943426740923,60310.943426740923,60310.943426740923,60310.943426740923,60310.943426740923,60310.943426740923,61818.717012409441,61818.717012409441,61818.717012409441,61818.717012409441,61818.717012409441,61818.717012409441,61818.717012409441,61818.717012409441,61818.717012409441,61818.717012409441,61818.717012409441,61818.717012409441,63364.184937719678,63364.184937719678,63364.184937719678,63364.184937719678,63364.184937719678,63364.184937719678,63364.184937719678,63364.184937719678,63364.184937719678,63364.184937719678,63364.184937719678,null,3155665.4182713288,0,0,null,null,null,null,"Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,229619.29680615227,704644.21707387967,722260.32250072679,740316.83056324499,758824.75132732594,null,3155665.4182713297]
[2,null,"release_base_rent","all_base_rent","","Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18960.555425300077,18960.555425300077,18960.555425300077,18960.555425300077,18960.555425300077,19529.372088059077,19529.372088059077,19529.372088059077,19529.372088059077,19529.372088059077,19529.372088059077,19529.372088059077,19529.372088059077,19529.372088059077,19529.372088059077,19529.372088059077,19529.372088059077,20115.253250700851,20115.253250700851,20115.253250700851,20115.253250700851,20115.253250700851,20115.253250700851,20115.253250700851,20115.253250700851,20115.253250700851,20115.253250700851,20115.253250700851,20115.253250700851,20718.710848221875,20718.710848221875,20718.710848221875,20718.710848221875,20718.710848221875,20718.710848221875,20718.710848221875,20718.710848221875,20718.710848221875,20718.710848221875,20718.710848221875,null,798444.10052206041,0,0,null,null,null,null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,75842.221701200309,233783.64839394999,240797.1578457685,248021.07258114149,null,798444.1005220603]
[3,null,"release_base_rent","all_base_rent","","Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,null,"release_base_rent","all_base_rent","","Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,null,"release_base_rent","all_base_rent","","Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,null,"release_base_rent","all_base_rent","","Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,null,"release_base_rent","all_base_rent","","Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,null,"release_base_rent","all_base_rent","","Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,null,"release_base_rent","all_base_rent","","Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,null,"release_base_rent","all_base_rent","","Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,null,"release_base_rent","all_base_rent","","Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[12,null,"release_base_rent","all_base_rent","","Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[13,null,"release_base_rent","all_base_rent","","Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[14,null,"release_base_rent","all_base_rent","","Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,null,"release_base_rent","all_base_rent","","Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,null,"release_base_rent","all_base_rent","","Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,null,"release_base_rent","all_base_rent","","Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[18,null,"release_base_rent","all_base_rent","","Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,null,"release_base_rent","all_base_rent","","Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[20,null,"release_base_rent","all_base_rent","","Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,"release_downtime","all_downtime","","Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-57404.824201538067,-57404.824201538067,-57404.824201538067,-57404.824201538067,-57404.824201538067,-58839.944806576517,-58839.944806576517,-58839.944806576517,-58839.944806576517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-522383.90023399645,0,0,null,null,null,null,"Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,-229619.29680615227,-292764.60342784418,0,0,0,null,-522383.90023399645]
[2,null,"release_downtime","all_downtime","","Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18960.555425300077,-18960.555425300077,-18960.555425300077,-18960.555425300077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-75842.221701200309,0,0,null,null,null,null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,-75842.221701200309,0,0,0,null,-75842.221701200309]
[3,null,"release_downtime","all_downtime","","Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,null,"release_downtime","all_downtime","","Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,null,"release_downtime","all_downtime","","Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,null,"release_downtime","all_downtime","","Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,null,"release_downtime","all_downtime","","Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,null,"release_downtime","all_downtime","","Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,null,"release_downtime","all_downtime","","Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,null,"release_downtime","all_downtime","","Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,null,"release_downtime","all_downtime","","Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[12,null,"release_downtime","all_downtime","","Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[13,null,"release_downtime","all_downtime","","Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[14,null,"release_downtime","all_downtime","","Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,null,"release_downtime","all_downtime","","Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,null,"release_downtime","all_downtime","","Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,null,"release_downtime","all_downtime","","Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[18,null,"release_downtime","all_downtime","","Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,null,"release_downtime","all_downtime","","Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[20,null,"release_downtime","all_downtime","","Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,"in_place_free_rent","all_free_rent","","Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2,null,"in_place_free_rent","all_free_rent","","Suite 10 - Blank",0,0,0,0,0,0,0,0,0,-15000,-15000,-15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-45000,-45000,0,null,null,null,null,"Suite 10 - Blank",0,-45000,0,0,0,0,0,0,0,0,0,0,null,-45000]
[3,null,"in_place_free_rent","all_free_rent","","Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,null,"in_place_free_rent","all_free_rent","","Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,null,"in_place_free_rent","all_free_rent","","Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,null,"in_place_free_rent","all_free_rent","","Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,null,"in_place_free_rent","all_free_rent","","Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,null,"in_place_free_rent","all_free_rent","","Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,null,"in_place_free_rent","all_free_rent","","Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,null,"in_place_free_rent","all_free_rent","","Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,null,"in_place_free_rent","all_free_rent","","Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[12,null,"in_place_free_rent","all_free_rent","","Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[13,null,"in_place_free_rent","all_free_rent","","Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[14,null,"in_place_free_rent","all_free_rent","","Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,null,"in_place_free_rent","all_free_rent","","Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,null,"in_place_free_rent","all_free_rent","","Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,null,"in_place_free_rent","all_free_rent","","Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[18,null,"in_place_free_rent","all_free_rent","","Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,null,"in_place_free_rent","all_free_rent","","Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[20,null,"in_place_free_rent","all_free_rent","","Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,"release_free_rent","all_free_rent","","Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2,null,"release_free_rent","all_free_rent","","Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18960.555425300077,-19529.372088059077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-38489.927513359158,0,0,null,null,null,null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,-38489.927513359158,0,0,null,-38489.927513359158]
[3,null,"release_free_rent","all_free_rent","","Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,null,"release_free_rent","all_free_rent","","Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,null,"release_free_rent","all_free_rent","","Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,null,"release_free_rent","all_free_rent","","Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,null,"release_free_rent","all_free_rent","","Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,null,"release_free_rent","all_free_rent","","Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,null,"release_free_rent","all_free_rent","","Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,null,"release_free_rent","all_free_rent","","Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,null,"release_free_rent","all_free_rent","","Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[12,null,"release_free_rent","all_free_rent","","Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[13,null,"release_free_rent","all_free_rent","","Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[14,null,"release_free_rent","all_free_rent","","Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,null,"release_free_rent","all_free_rent","","Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,null,"release_free_rent","all_free_rent","","Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,null,"release_free_rent","all_free_rent","","Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[18,null,"release_free_rent","all_free_rent","","Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,null,"release_free_rent","all_free_rent","","Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[20,null,"release_free_rent","all_free_rent","","Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,"in_place_credit_loss","all_credit_loss","","Suite 1 - Example Tenant Lease",0,-495,-495,-495,-495,-495,-495,-495,-495,-507.375,-507.375,-507.375,-507.375,-507.375,-507.375,-507.375,-507.375,-507.375,-507.375,-507.375,-507.375,-520.05937500000005,-520.05937500000005,-520.05937500000005,-520.05937500000005,-520.05937500000005,-520.05937500000005,-520.05937500000005,-520.05937500000005,-520.05937500000005,-520.05937500000005,-520.05937500000005,-520.05937500000005,-533.06085937499995,-533.06085937499995,-533.06085937499995,-533.06085937499995,-533.06085937499995,-533.06085937499995,-533.06085937499995,-533.06085937499995,-533.06085937499995,-533.06085937499995,-533.06085937499995,-533.06085937499995,-546.38738085937484,-546.38738085937484,-546.38738085937484,-546.38738085937484,-546.38738085937484,-546.38738085937484,-546.38738085937484,-546.38738085937484,-546.38738085937484,-546.38738085937484,-546.38738085937484,-546.38738085937484,-560.04706538085918,-560.04706538085918,-560.04706538085918,-560.04706538085918,-560.04706538085918,-560.04706538085918,-560.04706538085918,-560.04706538085918,-560.04706538085918,-560.04706538085918,-560.04706538085918,-560.04706538085918,-574.04824201538077,-574.04824201538077,-574.04824201538077,-574.04824201538077,-574.04824201538077,-574.04824201538077,-574.04824201538077,-574.04824201538077,-574.04824201538077,-574.04824201538077,-574.04824201538077,-574.04824201538077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-42851.735071567353,-5989.5,-6611.2873083984341,null,null,null,null,"Suite 1 - Example Tenant Lease",0,-5989.5,-6139.2374999999993,-6292.7184375000006,-6450.0363984374981,-6611.2873083984341,-6776.5694911083956,-4592.3859361230461,0,0,0,0,null,-42851.735071567367]
[2,null,"in_place_credit_loss","all_credit_loss","","Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,-150,-150,-150,-150,-150,-150,-150,-150,-150,-153.75,-153.75,-153.75,-153.75,-153.75,-153.75,-153.75,-153.75,-153.75,-153.75,-153.75,-153.75,-157.59375,-157.59375,-157.59375,-157.59375,-157.59375,-157.59375,-157.59375,-157.59375,-157.59375,-157.59375,-157.59375,-157.59375,-161.53359374999999,-161.53359374999999,-161.53359374999999,-161.53359374999999,-161.53359374999999,-161.53359374999999,-161.53359374999999,-161.53359374999999,-161.53359374999999,-161.53359374999999,-161.53359374999999,-161.53359374999999,-165.57193359374997,-165.57193359374997,-165.57193359374997,-165.57193359374997,-165.57193359374997,-165.57193359374997,-165.57193359374997,-165.57193359374997,-165.57193359374997,-165.57193359374997,-165.57193359374997,-165.57193359374997,-169.71123193359369,-169.71123193359369,-169.71123193359369,-169.71123193359369,-169.71123193359369,-169.71123193359369,-169.71123193359369,-169.71123193359369,-169.71123193359369,-169.71123193359369,-169.71123193359369,-169.71123193359369,-173.95401273193355,-173.95401273193355,-173.95401273193355,-173.95401273193355,-173.95401273193355,-173.95401273193355,-173.95401273193355,-173.95401273193355,-173.95401273193355,-173.95401273193355,-173.95401273193355,-173.95401273193355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-13135.374264111342,-150,-1954.5564843749996,null,null,null,null,"Suite 10 - Blank",0,-150,-1815,-1860.375,-1906.8843749999996,-1954.5564843749996,-2003.4203964843746,-2053.5059063964836,-1391.6321018554684,0,0,0,null,-13135.374264111326]
[3,null,"in_place_credit_loss","all_credit_loss","","Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,null,"in_place_credit_loss","all_credit_loss","","Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,null,"in_place_credit_loss","all_credit_loss","","Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,null,"in_place_credit_loss","all_credit_loss","","Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,null,"in_place_credit_loss","all_credit_loss","","Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,null,"in_place_credit_loss","all_credit_loss","","Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,null,"in_place_credit_loss","all_credit_loss","","Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,null,"in_place_credit_loss","all_credit_loss","","Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,null,"in_place_credit_loss","all_credit_loss","","Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[12,null,"in_place_credit_loss","all_credit_loss","","Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[13,null,"in_place_credit_loss","all_credit_loss","","Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[14,null,"in_place_credit_loss","all_credit_loss","","Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,null,"in_place_credit_loss","all_credit_loss","","Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,null,"in_place_credit_loss","all_credit_loss","","Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,null,"in_place_credit_loss","all_credit_loss","","Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[18,null,"in_place_credit_loss","all_credit_loss","","Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,null,"in_place_credit_loss","all_credit_loss","","Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[20,null,"in_place_credit_loss","all_credit_loss","","Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,"release_credit_loss","all_credit_loss","","Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-588.39944806576523,-588.39944806576523,-588.39944806576523,-588.39944806576523,-588.39944806576523,-588.39944806576523,-588.39944806576523,-588.39944806576523,-603.10943426740926,-603.10943426740926,-603.10943426740926,-603.10943426740926,-603.10943426740926,-603.10943426740926,-603.10943426740926,-603.10943426740926,-603.10943426740926,-603.10943426740926,-603.10943426740926,-603.10943426740926,-618.18717012409445,-618.18717012409445,-618.18717012409445,-618.18717012409445,-618.18717012409445,-618.18717012409445,-618.18717012409445,-618.18717012409445,-618.18717012409445,-618.18717012409445,-618.18717012409445,-618.18717012409445,-633.64184937719676,-633.64184937719676,-633.64184937719676,-633.64184937719676,-633.64184937719676,-633.64184937719676,-633.64184937719676,-633.64184937719676,-633.64184937719676,-633.64184937719676,-633.64184937719676,null,-26332.815180373334,0,0,null,null,null,null,"Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,-4118.7961364603561,-7222.6032250072685,-7403.1683056324473,-7588.2475132732607,null,-26332.815180373334]
[2,null,"release_credit_loss","all_credit_loss","","Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-195.29372088059077,-195.29372088059077,-195.29372088059077,-195.29372088059077,-195.29372088059077,-195.29372088059077,-195.29372088059077,-195.29372088059077,-195.29372088059077,-195.29372088059077,-195.29372088059077,-201.15253250700852,-201.15253250700852,-201.15253250700852,-201.15253250700852,-201.15253250700852,-201.15253250700852,-201.15253250700852,-201.15253250700852,-201.15253250700852,-201.15253250700852,-201.15253250700852,-201.15253250700852,-207.18710848221875,-207.18710848221875,-207.18710848221875,-207.18710848221875,-207.18710848221875,-207.18710848221875,-207.18710848221875,-207.18710848221875,-207.18710848221875,-207.18710848221875,-207.18710848221875,null,-6841.1195130750057,0,0,null,null,null,null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,-1952.9372088059081,-2407.9715784576847,-2480.2107258114147,null,-6841.1195130750075]
[3,null,"release_credit_loss","all_credit_loss","","Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,null,"release_credit_loss","all_credit_loss","","Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,null,"release_credit_loss","all_credit_loss","","Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,null,"release_credit_loss","all_credit_loss","","Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,null,"release_credit_loss","all_credit_loss","","Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,null,"release_credit_loss","all_credit_loss","","Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,null,"release_credit_loss","all_credit_loss","","Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,null,"release_credit_loss","all_credit_loss","","Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,null,"release_credit_loss","all_credit_loss","","Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[12,null,"release_credit_loss","all_credit_loss","","Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[13,null,"release_credit_loss","all_credit_loss","","Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[14,null,"release_credit_loss","all_credit_loss","","Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,null,"release_credit_loss","all_credit_loss","","Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,null,"release_credit_loss","all_credit_loss","","Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,null,"release_credit_loss","all_credit_loss","","Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[18,null,"release_credit_loss","all_credit_loss","","Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,null,"release_credit_loss","all_credit_loss","","Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[20,null,"release_credit_loss","all_credit_loss","","Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 1 - Example Tenant Lease",8534.3889163780314,8774.9356754082146,8777.5983781568357,8780.2665656371537,8782.9402491468209,8785.6194400067525,8788.3041495611942,8790.9943891777475,8793.6901702474388,8874.5909722698598,8877.2978705127935,8880.0103445229088,8882.7284057853703,8987.5055047006408,8990.2347750179779,8992.9696671853053,8995.7101927827116,8998.456363414145,9001.2081907074444,9003.9656863144119,9006.7288619108476,9089.6521839838279,9092.426754682836,9095.2070405432023,9097.9930533372262,9205.389579725379,9208.18708180065,9210.9903462721595,9213.7993850095027,9216.6142099067201,9219.4348328823544,9222.2612658794969,9225.0935208658411,9310.0899259906455,9312.9338609571278,9315.7836539640048,9318.6393170778792,9428.7207566257366,9431.5881962528892,9434.4615423361847,9437.3408070419628,9440.2260025616088,9443.1171411116338,9446.0142349337038,9448.9172962947086,9536.0386115476322,9538.9536448882791,9541.8746827203267,9544.8017374120482,9657.6352129486004,9660.5743385664318,9663.5195183018113,9666.4707646252318,9669.4280900328704,9672.3915070466464,9675.361028214269,9678.3366661092969,9767.636014243546,9770.6239234177083,9773.6179871955574,9776.6182182545708,9892.2725306795382,9895.2851344378141,9898.3039436665786,9901.3289711480866,9904.3602296909157,9907.3977321300354,9910.4414913268483,9913.4915201692529,10005.023352006858,10008.085958910373,10011.154874282669,10014.230111118159,9860.6332776427153,9863.7211964949493,9866.8154759544323,9869.9161291229757,9873.0231691293775,9876.1366091294749,9879.256462306208,9882.382741869671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,761992.16961562436,105788.97661043308,116432.21326895655,null,null,null,null,"Suite 1 - Example Tenant Lease",8534.3889163780314,105788.97661043308,108352.05827458057,110979.21698033175,113672.05465372674,116432.21326895655,119261.37584956714,78971.885061649809,0,0,0,0,null,761992.16961562366]
[2,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 10 - Blank",0,0,0,0,0,0,0,0,0,1717.7008426607567,1718.5211148555854,1719.3430766768322,2668.0390720303831,2699.7897080653138,2700.6167596766277,2701.4455148788479,2702.2759771810929,2703.1081500997084,2703.9420371582842,2704.7776418876683,2705.6149678259817,2730.1508270292707,2730.9916060289697,2731.8341168957486,2732.6783631969674,2765.2227651327712,2766.0704930343682,2766.9199671166443,2767.7711909764448,2768.6241682180262,2769.4789024530664,2770.3353973006851,2771.193656387456,2796.3429120708274,2797.2047105455194,2798.0682841839671,2798.9336366427165,2832.291648626916,2833.1605697260525,2834.0312806603852,2834.9037851166813,2835.7780867893016,2836.6541893802178,2837.5320965990268,2838.4118121629676,2864.1897992384229,2865.0731426749826,2865.9583056543911,2866.8452919246092,2901.0372542084133,2901.9278983350287,2902.8203770427199,2903.7146941104229,2904.6108533248589,2905.508858480548,2906.4087133798275,2907.3104218328667,2933.7328585852083,2934.6382856076816,2935.545577661575,2936.4547385885489,2971.5014999294481,2972.4144101592292,2973.3292008346125,2974.2458758290086,2975.1644390238052,2976.0848943083865,2977.0072455801483,2977.931496744513,3005.0144944156632,3005.9425571136985,3006.8725314689395,3007.8044214190877,2961.2599264265291,2962.1956594120547,2963.1333198543225,2964.0729117235778,2965.0144389982452,2965.9579056649409,2966.9033157184967,2967.8506731619705,2995.6107457748994,2996.5620100403853,2997.5152337545078,2998.4704209534093,3035.2914245871916,3036.2505508973554,3037.2116528506799,3038.1747345166668,3039.1397999732003,3040.1068533065636,3041.0758986114588,3042.0469399910189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,238662.69388296615,7823.6041062235572,34973.710531157703,null,null,null,null,"Suite 10 - Blank",0,7823.6041062235572,32547.225669924475,33336.16608406249,34144.830008553959,34973.710531157703,35823.313066826544,35704.546561483337,24309.297854734134,0,0,0,null,238662.69388296618]
[3,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[12,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[13,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[14,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[18,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[20,null,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10123.04002435771,10126.23787386386,10129.442310416409,10132.653347583597,10135.870998961604,10139.09527817462,10142.326198874905,10266.873243666174,10363.072082067498,10366.323009424621,10369.58063315982,10372.844967066547,10376.116024966646,10379.393820710455,10382.678368176817,10385.969681273182,10389.267773935639,10392.572660128983,10395.884353846775,10523.545074757825,10622.148884119186,10625.48108466023,10628.820148988812,10632.166091243207,10635.518925590812,10638.878666228213,10642.245327381235,10645.61892330501,10648.999468284028,10652.386976632206,10655.781462692943,10786.633701626768,10887.702606222161,10891.118111776734,10894.540652713531,10897.970243524283,10901.406898730578,10904.850632883914,10908.301460565763,10911.759396387632,10915.224454991127,10918.696651048007,10922.175999260262,null,453661.21449427033,0,0,null,null,null,null,"Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,70928.666032232693,124440.57661842315,127551.5910338837,130740.38080973076,null,453661.21449427027]
[2,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1984.4513628418949,1985.4344673098126,3220.5097053552781,3221.496864062914,3222.4860561558617,3223.4772858225592,3224.470557260076,3225.4658746741252,3226.4632422790846,3227.4626642980106,3228.4641449626606,3229.4676885135068,3268.1527554562495,3306.1831407921645,3307.1928985318755,3308.2047362072035,3309.2186581024744,3310.2346685108387,3311.2527717342941,3312.2729720836951,3313.2952738787781,3314.3196814481771,3315.346199129443,3316.3748312690605,3356.0270248853712,3395.1932833709652,3396.2282850541696,3397.2654186713808,3398.3046886140323,3399.3460992826067,3400.3896550866484,3401.4353604447842,3402.4832197847445,3403.5332375433786,3404.5854181666764,3405.6397661097835,null,116672.12995769457,0,0,null,null,null,null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,36219.649913535788,39692.048587144258,40760.431457014551,null,116672.12995769459]
[3,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[12,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[13,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[14,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[18,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[20,null,"release_cam_reimbursements","all_cam_reimbursements","","Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["bldg",null,"miscellaneous_income","total_other_income","","Miscellaneous Income",0,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,400000.00000000035,66666.666666666672,66666.666666666672,null,null,null,null,"Miscellaneous Income",0,66666.666666666672,66666.666666666672,66666.666666666672,66666.666666666672,66666.666666666672,66666.666666666672,0,0,0,0,0,null,400000.00000000006]
["bldg",null,"property_taxes","total_operating_expenses","","Property Taxes",-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3771.3607096354158,-3771.3607096354158,-3771.3607096354158,-3771.3607096354158,-3771.3607096354158,-3771.3607096354158,-3771.3607096354158,-3771.3607096354158,-3771.3607096354158,-3771.3607096354158,-3771.3607096354158,-3771.3607096354158,-3865.644727376301,-3865.644727376301,-3865.644727376301,-3865.644727376301,-3865.644727376301,-3865.644727376301,-3865.644727376301,-3865.644727376301,-3865.644727376301,-3865.644727376301,-3865.644727376301,-3865.644727376301,-3962.2858455607088,-3962.2858455607088,-3962.2858455607088,-3962.2858455607088,-3962.2858455607088,-3962.2858455607088,-3962.2858455607088,-3962.2858455607088,-3962.2858455607088,-3962.2858455607088,-3962.2858455607088,-3962.2858455607088,-4061.3429916997261,-4061.3429916997261,-4061.3429916997261,-4061.3429916997261,-4061.3429916997261,-4061.3429916997261,-4061.3429916997261,-4061.3429916997261,-4061.3429916997261,-4061.3429916997261,-4061.3429916997261,-4061.3429916997261,-4162.8765664922194,-4162.8765664922194,-4162.8765664922194,-4162.8765664922194,-4162.8765664922194,-4162.8765664922194,-4162.8765664922194,-4162.8765664922194,-4162.8765664922194,-4162.8765664922194,-4162.8765664922194,-4162.8765664922194,-4266.9484806545242,-4266.9484806545242,-4266.9484806545242,-4266.9484806545242,-4266.9484806545242,-4266.9484806545242,-4266.9484806545242,-4266.9484806545242,-4266.9484806545242,-4266.9484806545242,-4266.9484806545242,-4266.9484806545242,null,-502671.98581535934,-40000,-44152.515625,null,null,null,null,"Property Taxes",-3333.3333333333335,-40000,-40999.999999999978,-42025,-43075.624999999978,-44152.515625,-45256.328515624999,-46387.736728515622,-47547.430146728497,-48736.115900396711,-49954.518797906618,-51203.381767854276,null,-502671.98581536009]
["bldg",null,"insurance","total_operating_expenses","","Insurance",-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1666.6666666666667,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1708.3333333333333,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1751.0416666666665,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1794.817708333333,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1839.6881510416663,-1885.6803548177079,-1885.6803548177079,-1885.6803548177079,-1885.6803548177079,-1885.6803548177079,-1885.6803548177079,-1885.6803548177079,-1885.6803548177079,-1885.6803548177079,-1885.6803548177079,-1885.6803548177079,-1885.6803548177079,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1932.8223636881505,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,-1981.1429227803542,-2030.6714958498628,-2030.6714958498628,-2030.6714958498628,-2030.6714958498628,-2030.6714958498628,-2030.6714958498628,-2030.6714958498628,-2030.6714958498628,-2030.6714958498628,-2030.6714958498628,-2030.6714958498628,-2030.6714958498628,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2081.4382832461092,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617,-2133.4742403272617,null,-251335.99290767967,-20000,-22076.2578125,null,null,null,null,"Insurance",-1666.6666666666667,-20000,-20500,-21012.5,-21537.812499999989,-22076.2578125,-22628.164257812499,-23193.868364257811,-23773.715073364248,-24368.057950198356,-24977.259398953309,-25601.690883927138,null,-251335.99290768005]
["bldg",null,"cam","total_operating_expenses","","CAM",-1250,-1250,-1252.5747953373034,-1255.1548943314301,-1257.7403079070446,-1260.3310470113147,-1262.9271226139574,-1265.5285457072857,-1268.135327306255,-1270.7474784485094,-1273.3650101944288,-1275.9879336271761,-1278.616259852743,-1281.2499999999984,-1283.8891652207344,-1286.5337666897142,-1289.183815604719,-1291.8393231865959,-1294.5003006793047,-1297.1667593499662,-1299.8387104889098,-1302.5161654097205,-1305.199135449288,-1307.8876319678538,-1310.58166634906,-1313.2812499999968,-1315.9863943512512,-1318.6971108569555,-1321.4134109948354,-1324.1353062662592,-1326.8628081962859,-1329.595928333714,-1332.334678251131,-1335.0790695449618,-1337.8291138355185,-1340.5848227670485,-1343.3462080077848,-1346.113281249995,-1348.8860542100308,-1351.6645386283776,-1354.4487462697045,-1357.238688922914,-1360.0343784011911,-1362.835826542055,-1365.6430452074073,-1368.4560462835841,-1371.2748416814047,-1374.099443336223,-1376.9298632079776,-1379.766113281243,-1382.6082055652796,-1385.4561520940852,-1388.3099649264452,-1391.1696561459848,-1394.035237861219,-1396.9067222056044,-1399.7841213375907,-1402.6674474406718,-1405.5567127234378,-1408.4519294196266,-1411.3531097881751,-1414.2602661132721,-1417.1734107044097,-1420.0925558964354,-1423.0177140496046,-1425.9488975496326,-1428.8861188077476,-1431.8293902607427,-1434.7787243710286,-1437.7341336266868,-1440.695630541522,-1443.6632276551154,-1446.6369375328777,-1449.6167727661023,-1452.6027459720183,-1455.5948697938445,-1458.5931569008428,-1461.5976199883717,-1464.6082717779395,-1467.6251250172595,-1470.6481924803024,-1473.677486967352,-1476.7130213050582,-1479.7548083464915,-1482.8028609711978,-1485.8571920852528,-1488.9178146213167,-1491.9847415386887,-1495.0579858233621,-1498.1375604880791,-1501.2234785723861,-1504.3157531426889,-1507.414397292308,-1510.5194241415338,-1513.6308468376826,-1516.7486785551516,-1519.8729324954757,-1523.003621887382,-1526.1407599868476,-1529.2843600771539,-1532.434435468944,-1535.5909995002789,-1538.7540655366936,-1541.9236469712541,-1545.0997572246138,-1548.2824097450703,-1551.4716180086227,-1554.6673955190286,-1557.8697558078607,-1561.0787124345647,-1564.2942789865169,-1567.5164690790809,-1570.7452963556659,-1573.9807744877842,-1577.2229171751094,-1580.4717381455339,-1583.7272511552273,-1586.9894699886952,-1590.2584084588364,-1593.5340804070022,-1596.8164997030551,-1600.1056802454268,-1603.4016359611778,-1606.704380806056,-1610.0139287645554,-1613.3302938499767,-1616.6534901044849,-1619.98353159917,-1623.3204324341059,-1626.6642067384105,-1630.0148686703053,-1633.3724324171753,-1636.7369121956294,null,-190638.02465175639,-15171.108722337447,-16746.065372789362,null,null,null,null,"CAM",-1250,-15171.108722337447,-15550.386440395867,-15939.146101405742,-16337.624753940863,-16746.065372789362,-17164.717007109073,-17593.83493228678,-18033.680805593929,-18484.522825733751,-18946.635896377073,-19420.301793786472,null,-190638.02465175636]
["bldg",null,"management_fee","total_operating_expenses","","Management Fee",-3482.0633349826817,-3800.1294738578258,-3800.2892360227434,-3800.4493272715627,-3800.6097482821424,-3800.7704997337387,-3800.9315823070051,-3801.0929966839985,-3801.2547435481797,-3982.6783422291701,-3982.8899724554358,-3983.1020386053178,-4931.1868820022783,-4939.3785460992904,-4939.5919254150094,-4939.8057442571826,-4940.0200035311618,-4940.2347041441644,-4940.4498470052768,-4940.6654330254578,-4940.8814631175428,-5044.9492014941188,-5045.166122476041,-5045.3834902796707,-5045.6013058253848,-5053.9977615248226,-5054.2164753234338,-5054.435639636662,-5054.6552553924903,-5054.8753235208178,-5055.0958449534592,-5055.3168206241444,-5055.5382514685307,-5162.2076833045212,-5162.4300273109911,-5162.6528293097108,-5162.8760902440681,-5171.482457335992,-5171.7066389795691,-5171.9312824006265,-5172.156388550351,-5172.3819583818877,-5172.6079928503441,-5172.8344929127961,-5173.0614595282932,-5282.3976271601823,-5282.6255297668158,-5282.8539018155025,-5283.0827442732189,-5291.9042705424408,-5292.1340567271072,-5292.3643162336912,-5292.5950500371591,-5292.826259114483,-5293.0579444446503,-5293.2901070086646,-5293.5227477895487,-5405.5923196122367,-5405.8259197840352,-5406.0600011339402,-5406.294564653098,-5415.3366290790509,-5415.5721599183344,-5415.8081759125826,-5416.0446780611364,-5416.2816673653952,-5416.5191448288169,-5416.7571114569309,-5416.9955682573382,-5531.8668793755924,-5532.1063195516863,-5532.3462529353383,-5532.5866805424766,-5187.2448675010628,-5187.486286611329,-5187.728203005433,-5187.9706177077005,-5188.2135317445654,-5188.4569461445735,-5188.7008619383905,-5188.9452801588068,-1213.0234803741791,-1213.0805562301084,-1213.1377496529556,-1213.1950608848897,-1215.4043211029166,-1215.4618686815265,-1215.519534798726,-1215.5773196986852,-1215.635223626077,-5318.1683697981862,-5318.4183834868491,-5318.668912162776,-4103.0519223656611,-4103.2449814483407,-4103.4384382011222,-4103.6322934431391,-4230.1721979011299,-4323.3804325110486,-5557.7247044659134,-5557.9793914124839,-5558.2346029724649,-5558.4903402264717,-5558.7466042573524,-5559.0033961501767,-5559.2607169922549,-5559.5185678731386,-5559.7769498846192,-5560.0358641207376,-5570.016611391964,-5702.5777551234323,-5702.8382726202772,-5703.099326740512,-5703.360918589492,-5703.6230492748509,-5703.8857199065014,-5704.1489315966473,-5704.4126854597789,-5704.6769826126829,-5704.9418241744506,-5705.2072112664719,-5715.4374772194797,-5851.4977630605154,-5851.7647934947818,-5852.0323739680225,-5852.3005056132261,-5852.5691895657201,-5852.8384269631624,-5853.108218945561,-5853.3785666552703,-5853.6494712369986,-5853.9209338378096,-5854.19295560713,null,-650845.89401004836,-47285.384842999403,-63965.467557081058,null,null,null,null,"Management Fee",-3482.0633349826817,-47285.384842999403,-59702.127786670302,-61088.29800261365,-62509.122473955584,-63965.467557081058,-65458.221267284665,-46357.183441953995,-38446.221568813999,-64142.323768767783,-68312.789288757063,-70096.69067616768,null,-650845.89401004789]
["bldg",null,"other","total_operating_expenses","","Other",-333.33333333333331,-333.33333333333331,-334.01994542328089,-334.70797182171464,-335.39741544187848,-336.08827920301718,-336.78056603038857,-337.47427885527611,-338.16942061500123,-338.86599425293571,-339.56400271851425,-340.2634489672468,-340.96433596073132,-341.66666666666606,-342.37044405886235,-343.07567111725695,-343.78235082792492,-344.49048618309206,-345.20008018114777,-345.91113582665753,-346.62365613037576,-347.33764410925863,-348.05310278647659,-348.7700351914275,-349.48844435974911,-350.20833333333223,-350.92970516033341,-351.65256289518788,-352.37690959862255,-353.10274833766891,-353.83008218567602,-354.55891422232349,-355.28924753363469,-356.0210852119896,-356.75443035613802,-357.48928607121269,-358.22565546874239,-358.96354166666509,-359.70294778934129,-360.44387696756712,-361.18633233858765,-361.93031704611013,-362.67583424031739,-363.42288707788106,-364.17147872197506,-364.92161234228882,-365.67329111504097,-366.42651822299251,-367.1812968554604,-367.9376302083312,-368.69552148407433,-369.4549738917558,-370.21599064705185,-370.97857497226244,-371.74273009632486,-372.50845925482764,-373.27576569002395,-374.04465265084559,-374.81512339291652,-375.58718117856682,-376.36082927684646,-377.136070963539,-377.91290952117566,-378.6913482390492,-379.47139041322765,-380.25303934656847,-381.03629834873249,-381.82117073619781,-382.60765983227407,-383.39576896711623,-384.18550147773897,-384.97686070803053,-385.76985000876715,-386.564472737627,-387.36073225920461,-388.15863194502498,-388.95817517355789,-389.75936533023224,-390.56220580745037,-391.36670000460236,-392.17285132808053,-392.98066319129373,-393.79013901468198,-394.60128222573081,-395.41409625898581,-396.22858455606718,-397.04475056568424,-397.8625977436501,-398.6821295528963,-399.5033494634875,-400.32626095263606,-401.15086750471681,-401.9771726112819,-402.80517977107547,-403.63489249004846,-404.46631428137351,-405.29944866545992,-406.1342991699683,-406.97086932982575,-407.80916268724076,-408.64918279171815,-409.4909332000741,-410.33441747645134,-411.17963919233415,-412.02660192656339,-412.8753092653518,-413.72576480229912,-414.57797213840735,-415.4319348820959,-416.28765664921701,-417.14514106307092,-418.00439175442131,-418.86541236151061,-419.72820653007551,-420.59277791336223,-421.45913017214207,-422.32726697472702,-423.19719199698511,-424.06890892235612,-424.942421441867,-425.81773325414775,-426.69484806544688,-427.5737695896471,-428.45450154828126,-429.3370476705478,-430.22141169332679,-431.10759736119564,-431.99560842644502,-432.8854486490946,-433.77712179690917,-434.67063164541446,-435.56598197791311,-436.46317658550089,null,-50836.806573801645,-4045.6289926233185,-4465.6174327438275,null,null,null,null,"Other",-333.33333333333331,-4045.6289926233185,-4146.7697174388959,-4250.4389603748614,-4356.6999343842272,-4465.6174327438275,-4577.2578685624176,-4691.6893152764724,-4808.9815481583773,-4929.2060868623303,-5052.4362390338829,-5178.7471450097228,null,-50836.806573801659]
[1,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 10 - Blank",0,0,0,0,0,0,0,0,-40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-40000,-40000,0,null,null,null,null,"Suite 10 - Blank",0,-40000,0,0,0,0,0,0,0,0,0,0,null,-40000]
[3,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[12,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[13,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[14,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[18,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[20,null,"up_front_tenant_improvements","all_tenant_improvements","","Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,"release_tenant_improvements","all_tenant_improvements","","Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-132000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-132000,0,0,null,null,null,null,"Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,-132000,0,0,0,0,null,-132000]
[2,null,"release_tenant_improvements","all_tenant_improvements","","Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-40000,0,0,null,null,null,null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,-40000,0,0,0,null,-40000]
[3,null,"release_tenant_improvements","all_tenant_improvements","","Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,null,"release_tenant_improvements","all_tenant_improvements","","Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,null,"release_tenant_improvements","all_tenant_improvements","","Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,null,"release_tenant_improvements","all_tenant_improvements","","Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,null,"release_tenant_improvements","all_tenant_improvements","","Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,null,"release_tenant_improvements","all_tenant_improvements","","Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,null,"release_tenant_improvements","all_tenant_improvements","","Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,null,"release_tenant_improvements","all_tenant_improvements","","Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,null,"release_tenant_improvements","all_tenant_improvements","","Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[12,null,"release_tenant_improvements","all_tenant_improvements","","Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[13,null,"release_tenant_improvements","all_tenant_improvements","","Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 20 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[14,null,"release_tenant_improvements","all_tenant_improvements","","Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 3 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,null,"release_tenant_improvements","all_tenant_improvements","","Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,null,"release_tenant_improvements","all_tenant_improvements","","Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,null,"release_tenant_improvements","all_tenant_improvements","","Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[18,null,"release_tenant_improvements","all_tenant_improvements","","Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,null,"release_tenant_improvements","all_tenant_improvements","","Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[20,null,"release_tenant_improvements","all_tenant_improvements","","Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,null,"up_front_leasing_commissions","all_leasing_commissions","","Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 1 - Example Tenant Lease",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2,null,"up_front_leasing_commissions","all_leasing_commissions","","Suite 10 - Blank",0,0,0,0,0,0,0,0,-65676.871320556631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-65676.871320556631,-65676.871320556631,0,null,null,null,null,"Suite 10 - Blank",0,-65676.871320556631,0,0,0,0,0,0,0,0,0,0,null,-65676.871320556631]
[3,null,"up_front_leasing_commissions","all_leasing_commissions","","Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,null,"up_front_leasing_commissions","all_leasing_commissions","","Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,null,"up_front_leasing_commissions","all_leasing_commissions","","Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 13 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[12,null,"up_front_leasing_commissions","all_leasing_commissions","","Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 2 - Shop",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,null,"up_front_leasing_commissions","all_leasing_commissions","","Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 8 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,null,"release_leasing_commissions","all_leasing_commissions","","Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[18,null,"release_leasing_commissions","all_leasing_commissions","","Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,1,"net_rental_income","effective_gross_revenue","","Suite 1 - Example Tenant Lease",{"$f":"SUMIFS(G$290:G294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(G$15:G$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":49500},{"$f":"SUMIFS(H$290:H294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(H$15:H$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":49005},{"$f":"SUMIFS(I$290:I294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(I$15:I$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":49005},{"$f":"SUMIFS(J$290:J294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(J$15:J$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":49005},{"$f":"SUMIFS(K$290:K294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(K$15:K$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":49005},{"$f":"SUMIFS(L$290:L294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(L$15:L$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":49005},{"$f":"SUMIFS(M$290:M294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(M$15:M$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":49005},{"$f":"SUMIFS(N$290:N294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(N$15:N$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":49005},{"$f":"SUMIFS(O$290:O294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(O$15:O$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":49005},{"$f":"SUMIFS(P$290:P294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(P$15:P$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":50230.125},{"$f":"SUMIFS(Q$290:Q294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":50230.125},{"$f":"SUMIFS(R$290:R294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(R$15:R$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":50230.125},{"$f":"SUMIFS(S$290:S294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(S$15:S$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":50230.125},{"$f":"SUMIFS(T$290:T294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(T$15:T$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":50230.125},{"$f":"SUMIFS(U$290:U294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(U$15:U$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":50230.125},{"$f":"SUMIFS(V$290:V294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(V$15:V$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":50230.125},{"$f":"SUMIFS(W$290:W294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(W$15:W$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":50230.125},{"$f":"SUMIFS(X$290:X294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(X$15:X$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":50230.125},{"$f":"SUMIFS(Y$290:Y294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":50230.125},{"$f":"SUMIFS(Z$290:Z294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":50230.125},{"$f":"SUMIFS(AA$290:AA294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":50230.125},{"$f":"SUMIFS(AB$290:AB294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":51485.878125000003},{"$f":"SUMIFS(AC$290:AC294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":51485.878125000003},{"$f":"SUMIFS(AD$290:AD294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":51485.878125000003},{"$f":"SUMIFS(AE$290:AE294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":51485.878125000003},{"$f":"SUMIFS(AF$290:AF294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":51485.878125000003},{"$f":"SUMIFS(AG$290:AG294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":51485.878125000003},{"$f":"SUMIFS(AH$290:AH294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":51485.878125000003},{"$f":"SUMIFS(AI$290:AI294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":51485.878125000003},{"$f":"SUMIFS(AJ$290:AJ294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":51485.878125000003},{"$f":"SUMIFS(AK$290:AK294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":51485.878125000003},{"$f":"SUMIFS(AL$290:AL294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":51485.878125000003},{"$f":"SUMIFS(AM$290:AM294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":51485.878125000003},{"$f":"SUMIFS(AN$290:AN294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":52773.025078124992},{"$f":"SUMIFS(AO$290:AO294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":52773.025078124992},{"$f":"SUMIFS(AP$290:AP294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":52773.025078124992},{"$f":"SUMIFS(AQ$290:AQ294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":52773.025078124992},{"$f":"SUMIFS(AR$290:AR294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":52773.025078124992},{"$f":"SUMIFS(AS$290:AS294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":52773.025078124992},{"$f":"SUMIFS(AT$290:AT294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":52773.025078124992},{"$f":"SUMIFS(AU$290:AU294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":52773.025078124992},{"$f":"SUMIFS(AV$290:AV294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":52773.025078124992},{"$f":"SUMIFS(AW$290:AW294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":52773.025078124992},{"$f":"SUMIFS(AX$290:AX294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":52773.025078124992},{"$f":"SUMIFS(AY$290:AY294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":52773.025078124992},{"$f":"SUMIFS(AZ$290:AZ294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":54092.350705078105},{"$f":"SUMIFS(BA$290:BA294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":54092.350705078105},{"$f":"SUMIFS(BB$290:BB294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":54092.350705078105},{"$f":"SUMIFS(BC$290:BC294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":54092.350705078105},{"$f":"SUMIFS(BD$290:BD294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":54092.350705078105},{"$f":"SUMIFS(BE$290:BE294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":54092.350705078105},{"$f":"SUMIFS(BF$290:BF294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":54092.350705078105},{"$f":"SUMIFS(BG$290:BG294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":54092.350705078105},{"$f":"SUMIFS(BH$290:BH294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":54092.350705078105},{"$f":"SUMIFS(BI$290:BI294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":54092.350705078105},{"$f":"SUMIFS(BJ$290:BJ294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":54092.350705078105},{"$f":"SUMIFS(BK$290:BK294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":54092.350705078105},{"$f":"SUMIFS(BL$290:BL294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":55444.659472705061},{"$f":"SUMIFS(BM$290:BM294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":55444.659472705061},{"$f":"SUMIFS(BN$290:BN294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":55444.659472705061},{"$f":"SUMIFS(BO$290:BO294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":55444.659472705061},{"$f":"SUMIFS(BP$290:BP294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":55444.659472705061},{"$f":"SUMIFS(BQ$290:BQ294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":55444.659472705061},{"$f":"SUMIFS(BR$290:BR294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":55444.659472705061},{"$f":"SUMIFS(BS$290:BS294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":55444.659472705061},{"$f":"SUMIFS(BT$290:BT294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":55444.659472705061},{"$f":"SUMIFS(BU$290:BU294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":55444.659472705061},{"$f":"SUMIFS(BV$290:BV294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":55444.659472705061},{"$f":"SUMIFS(BW$290:BW294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":55444.659472705061},{"$f":"SUMIFS(BX$290:BX294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":56830.775959522696},{"$f":"SUMIFS(BY$290:BY294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":56830.775959522696},{"$f":"SUMIFS(BZ$290:BZ294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":56830.775959522696},{"$f":"SUMIFS(CA$290:CA294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":56830.775959522696},{"$f":"SUMIFS(CB$290:CB294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":56830.775959522696},{"$f":"SUMIFS(CC$290:CC294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":56830.775959522696},{"$f":"SUMIFS(CD$290:CD294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":56830.775959522696},{"$f":"SUMIFS(CE$290:CE294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":56830.775959522696},{"$f":"SUMIFS(CF$290:CF294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":56830.775959522696},{"$f":"SUMIFS(CG$290:CG294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":56830.775959522696},{"$f":"SUMIFS(CH$290:CH294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":56830.775959522696},{"$f":"SUMIFS(CI$290:CI294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":56830.775959522696},{"$f":"SUMIFS(CJ$290:CJ294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":0},{"$f":"SUMIFS(CK$290:CK294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":0},{"$f":"SUMIFS(CL$290:CL294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":0},{"$f":"SUMIFS(CM$290:CM294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":0},{"$f":"SUMIFS(CN$290:CN294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":0},{"$f":"SUMIFS(CO$290:CO294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":0},{"$f":"SUMIFS(CP$290:CP294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":0},{"$f":"SUMIFS(CQ$290:CQ294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":0},{"$f":"SUMIFS(CR$290:CR294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":0},{"$f":"SUMIFS(CS$290:CS294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":58251.545358510753},{"$f":"SUMIFS(CT$290:CT294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":58251.545358510753},{"$f":"SUMIFS(CU$290:CU294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":58251.545358510753},{"$f":"SUMIFS(CV$290:CV294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":58251.545358510753},{"$f":"SUMIFS(CW$290:CW294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":58251.545358510753},{"$f":"SUMIFS(CX$290:CX294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":58251.545358510753},{"$f":"SUMIFS(CY$290:CY294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":58251.545358510753},{"$f":"SUMIFS(CZ$290:CZ294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":58251.545358510753},{"$f":"SUMIFS(DA$290:DA294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":59707.833992473512},{"$f":"SUMIFS(DB$290:DB294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":59707.833992473512},{"$f":"SUMIFS(DC$290:DC294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":59707.833992473512},{"$f":"SUMIFS(DD$290:DD294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":59707.833992473512},{"$f":"SUMIFS(DE$290:DE294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":59707.833992473512},{"$f":"SUMIFS(DF$290:DF294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":59707.833992473512},{"$f":"SUMIFS(DG$290:DG294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":59707.833992473512},{"$f":"SUMIFS(DH$290:DH294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":59707.833992473512},{"$f":"SUMIFS(DI$290:DI294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":59707.833992473512},{"$f":"SUMIFS(DJ$290:DJ294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":59707.833992473512},{"$f":"SUMIFS(DK$290:DK294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":59707.833992473512},{"$f":"SUMIFS(DL$290:DL294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":59707.833992473512},{"$f":"SUMIFS(DM$290:DM294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":61200.529842285345},{"$f":"SUMIFS(DN$290:DN294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":61200.529842285345},{"$f":"SUMIFS(DO$290:DO294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":61200.529842285345},{"$f":"SUMIFS(DP$290:DP294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":61200.529842285345},{"$f":"SUMIFS(DQ$290:DQ294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":61200.529842285345},{"$f":"SUMIFS(DR$290:DR294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":61200.529842285345},{"$f":"SUMIFS(DS$290:DS294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":61200.529842285345},{"$f":"SUMIFS(DT$290:DT294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":61200.529842285345},{"$f":"SUMIFS(DU$290:DU294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":61200.529842285345},{"$f":"SUMIFS(DV$290:DV294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":61200.529842285345},{"$f":"SUMIFS(DW$290:DW294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":61200.529842285345},{"$f":"SUMIFS(DX$290:DX294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":61200.529842285345},{"$f":"SUMIFS(DY$290:DY294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":62730.543088342478},{"$f":"SUMIFS(DZ$290:DZ294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":62730.543088342478},{"$f":"SUMIFS(EA$290:EA294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":62730.543088342478},{"$f":"SUMIFS(EB$290:EB294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":62730.543088342478},{"$f":"SUMIFS(EC$290:EC294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":62730.543088342478},{"$f":"SUMIFS(ED$290:ED294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":62730.543088342478},{"$f":"SUMIFS(EE$290:EE294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":62730.543088342478},{"$f":"SUMIFS(EF$290:EF294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":62730.543088342478},{"$f":"SUMIFS(EG$290:EG294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":62730.543088342478},{"$f":"SUMIFS(EH$290:EH294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":62730.543088342478},{"$f":"SUMIFS(EI$290:EI294,$A$290:$A294,$A1880,$D$290:$D294,$C1880)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A1880,$D$15:$D$287,$C1880)","v":62730.543088342478}]
[1,1,"effective_gross_revenue","noi","","Suite 1 - Example Tenant Lease",{"$f":"SUMIFS(G$290:G297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(G$15:G$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":58034.388916378033},{"$f":"SUMIFS(H$290:H297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(H$15:H$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":57779.935675408211},{"$f":"SUMIFS(I$290:I297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(I$15:I$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":57782.598378156836},{"$f":"SUMIFS(J$290:J297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(J$15:J$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":57785.266565637154},{"$f":"SUMIFS(K$290:K297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(K$15:K$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":57787.940249146821},{"$f":"SUMIFS(L$290:L297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(L$15:L$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":57790.619440006754},{"$f":"SUMIFS(M$290:M297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(M$15:M$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":57793.304149561198},{"$f":"SUMIFS(N$290:N297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(N$15:N$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":57795.994389177751},{"$f":"SUMIFS(O$290:O297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(O$15:O$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":57798.690170247442},{"$f":"SUMIFS(P$290:P297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(P$15:P$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":59104.715972269856},{"$f":"SUMIFS(Q$290:Q297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":59107.42287051279},{"$f":"SUMIFS(R$290:R297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(R$15:R$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":59110.135344522911},{"$f":"SUMIFS(S$290:S297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(S$15:S$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":59112.853405785369},{"$f":"SUMIFS(T$290:T297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(T$15:T$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":59217.630504700639},{"$f":"SUMIFS(U$290:U297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(U$15:U$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":59220.359775017976},{"$f":"SUMIFS(V$290:V297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(V$15:V$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":59223.094667185302},{"$f":"SUMIFS(W$290:W297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(W$15:W$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":59225.83519278271},{"$f":"SUMIFS(X$290:X297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(X$15:X$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":59228.581363414145},{"$f":"SUMIFS(Y$290:Y297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":59231.333190707446},{"$f":"SUMIFS(Z$290:Z297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":59234.090686314412},{"$f":"SUMIFS(AA$290:AA297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":59236.853861910844},{"$f":"SUMIFS(AB$290:AB297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":60575.530308983827},{"$f":"SUMIFS(AC$290:AC297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":60578.304879682837},{"$f":"SUMIFS(AD$290:AD297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":60581.085165543205},{"$f":"SUMIFS(AE$290:AE297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":60583.871178337227},{"$f":"SUMIFS(AF$290:AF297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":60691.267704725382},{"$f":"SUMIFS(AG$290:AG297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":60694.065206800653},{"$f":"SUMIFS(AH$290:AH297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":60696.868471272159},{"$f":"SUMIFS(AI$290:AI297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":60699.677510009504},{"$f":"SUMIFS(AJ$290:AJ297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":60702.492334906725},{"$f":"SUMIFS(AK$290:AK297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":60705.312957882357},{"$f":"SUMIFS(AL$290:AL297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":60708.1393908795},{"$f":"SUMIFS(AM$290:AM297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":60710.971645865844},{"$f":"SUMIFS(AN$290:AN297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":62083.115004115636},{"$f":"SUMIFS(AO$290:AO297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":62085.95893908212},{"$f":"SUMIFS(AP$290:AP297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":62088.808732088997},{"$f":"SUMIFS(AQ$290:AQ297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":62091.664395202868},{"$f":"SUMIFS(AR$290:AR297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":62201.745834750727},{"$f":"SUMIFS(AS$290:AS297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":62204.61327437788},{"$f":"SUMIFS(AT$290:AT297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":62207.486620461175},{"$f":"SUMIFS(AU$290:AU297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":62210.365885166953},{"$f":"SUMIFS(AV$290:AV297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":62213.251080686605},{"$f":"SUMIFS(AW$290:AW297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":62216.14221923663},{"$f":"SUMIFS(AX$290:AX297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":62219.039313058696},{"$f":"SUMIFS(AY$290:AY297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":62221.942374419697},{"$f":"SUMIFS(AZ$290:AZ297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":63628.389316625733},{"$f":"SUMIFS(BA$290:BA297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":63631.304349966384},{"$f":"SUMIFS(BB$290:BB297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":63634.225387798433},{"$f":"SUMIFS(BC$290:BC297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":63637.152442490151},{"$f":"SUMIFS(BD$290:BD297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":63749.985918026709},{"$f":"SUMIFS(BE$290:BE297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":63752.925043644536},{"$f":"SUMIFS(BF$290:BF297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":63755.870223379912},{"$f":"SUMIFS(BG$290:BG297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":63758.82146970334},{"$f":"SUMIFS(BH$290:BH297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":63761.778795110979},{"$f":"SUMIFS(BI$290:BI297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":63764.742212124751},{"$f":"SUMIFS(BJ$290:BJ297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":63767.711733292374},{"$f":"SUMIFS(BK$290:BK297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":63770.6873711874},{"$f":"SUMIFS(BL$290:BL297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":65212.295486948606},{"$f":"SUMIFS(BM$290:BM297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":65215.283396122773},{"$f":"SUMIFS(BN$290:BN297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":65218.277459900622},{"$f":"SUMIFS(BO$290:BO297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":65221.277690959629},{"$f":"SUMIFS(BP$290:BP297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":65336.932003384602},{"$f":"SUMIFS(BQ$290:BQ297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":65339.944607142876},{"$f":"SUMIFS(BR$290:BR297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":65342.96341637164},{"$f":"SUMIFS(BS$290:BS297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":65345.988443853144},{"$f":"SUMIFS(BT$290:BT297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":65349.019702395977},{"$f":"SUMIFS(BU$290:BU297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":65352.057204835095},{"$f":"SUMIFS(BV$290:BV297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":65355.10096403191},{"$f":"SUMIFS(BW$290:BW297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":65358.150992874318},{"$f":"SUMIFS(BX$290:BX297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":66835.799311529554},{"$f":"SUMIFS(BY$290:BY297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":66838.861918433075},{"$f":"SUMIFS(BZ$290:BZ297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":66841.930833805367},{"$f":"SUMIFS(CA$290:CA297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":66845.006070640855},{"$f":"SUMIFS(CB$290:CB297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":66691.409237165411},{"$f":"SUMIFS(CC$290:CC297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":66694.497156017649},{"$f":"SUMIFS(CD$290:CD297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":66697.591435477123},{"$f":"SUMIFS(CE$290:CE297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":66700.692088645679},{"$f":"SUMIFS(CF$290:CF297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":66703.79912865207},{"$f":"SUMIFS(CG$290:CG297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":66706.912568652173},{"$f":"SUMIFS(CH$290:CH297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":66710.032421828902},{"$f":"SUMIFS(CI$290:CI297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":66713.158701392371},{"$f":"SUMIFS(CJ$290:CJ297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":0},{"$f":"SUMIFS(CK$290:CK297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":0},{"$f":"SUMIFS(CL$290:CL297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":0},{"$f":"SUMIFS(CM$290:CM297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":0},{"$f":"SUMIFS(CN$290:CN297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":0},{"$f":"SUMIFS(CO$290:CO297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":0},{"$f":"SUMIFS(CP$290:CP297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":0},{"$f":"SUMIFS(CQ$290:CQ297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":0},{"$f":"SUMIFS(CR$290:CR297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":0},{"$f":"SUMIFS(CS$290:CS297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":68374.585382868463},{"$f":"SUMIFS(CT$290:CT297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":68377.783232374612},{"$f":"SUMIFS(CU$290:CU297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":68380.987668927162},{"$f":"SUMIFS(CV$290:CV297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":68384.19870609435},{"$f":"SUMIFS(CW$290:CW297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":68387.416357472364},{"$f":"SUMIFS(CX$290:CX297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":68390.640636685377},{"$f":"SUMIFS(CY$290:CY297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":68393.871557385661},{"$f":"SUMIFS(CZ$290:CZ297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":68518.418602176927},{"$f":"SUMIFS(DA$290:DA297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":70070.90607454101},{"$f":"SUMIFS(DB$290:DB297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":70074.157001898129},{"$f":"SUMIFS(DC$290:DC297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":70077.414625633333},{"$f":"SUMIFS(DD$290:DD297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":70080.678959540062},{"$f":"SUMIFS(DE$290:DE297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":70083.950017440162},{"$f":"SUMIFS(DF$290:DF297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":70087.22781318397},{"$f":"SUMIFS(DG$290:DG297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":70090.512360650333},{"$f":"SUMIFS(DH$290:DH297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":70093.80367374669},{"$f":"SUMIFS(DI$290:DI297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":70097.101766409149},{"$f":"SUMIFS(DJ$290:DJ297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":70100.406652602498},{"$f":"SUMIFS(DK$290:DK297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":70103.718346320282},{"$f":"SUMIFS(DL$290:DL297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":70231.379067231333},{"$f":"SUMIFS(DM$290:DM297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":71822.678726404527},{"$f":"SUMIFS(DN$290:DN297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":71826.010926945572},{"$f":"SUMIFS(DO$290:DO297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":71829.349991274154},{"$f":"SUMIFS(DP$290:DP297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":71832.69593352855},{"$f":"SUMIFS(DQ$290:DQ297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":71836.048767876156},{"$f":"SUMIFS(DR$290:DR297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":71839.408508513559},{"$f":"SUMIFS(DS$290:DS297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":71842.77516966658},{"$f":"SUMIFS(DT$290:DT297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":71846.148765590362},{"$f":"SUMIFS(DU$290:DU297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":71849.529310569371},{"$f":"SUMIFS(DV$290:DV297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":71852.916818917554},{"$f":"SUMIFS(DW$290:DW297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":71856.311304978284},{"$f":"SUMIFS(DX$290:DX297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":71987.163543912116},{"$f":"SUMIFS(DY$290:DY297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":73618.245694564641},{"$f":"SUMIFS(DZ$290:DZ297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":73621.661200119212},{"$f":"SUMIFS(EA$290:EA297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":73625.083741056005},{"$f":"SUMIFS(EB$290:EB297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":73628.513331866765},{"$f":"SUMIFS(EC$290:EC297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":73631.949987073051},{"$f":"SUMIFS(ED$290:ED297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":73635.393721226399},{"$f":"SUMIFS(EE$290:EE297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":73638.844548908237},{"$f":"SUMIFS(EF$290:EF297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":73642.302484730113},{"$f":"SUMIFS(EG$290:EG297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":73645.767543333612},{"$f":"SUMIFS(EH$290:EH297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":73649.239739390483},{"$f":"SUMIFS(EI$290:EI297,$A$290:$A297,$A1883,$D$290:$D297,$C1883)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A1883,$D$15:$D$287,$C1883)","v":73652.719087602745}]
[1,1,"cash_flow_before_debt_service","unlevered_net_cash_flow","","Suite 1 - Example Tenant Lease",{"$f":"SUMIFS(G$290:G304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(G$15:G$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":58034.388916378033},{"$f":"SUMIFS(H$290:H304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(H$15:H$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":57779.935675408211},{"$f":"SUMIFS(I$290:I304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(I$15:I$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":57782.598378156836},{"$f":"SUMIFS(J$290:J304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(J$15:J$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":57785.266565637154},{"$f":"SUMIFS(K$290:K304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(K$15:K$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":57787.940249146821},{"$f":"SUMIFS(L$290:L304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(L$15:L$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":57790.619440006754},{"$f":"SUMIFS(M$290:M304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(M$15:M$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":57793.304149561198},{"$f":"SUMIFS(N$290:N304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(N$15:N$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":57795.994389177751},{"$f":"SUMIFS(O$290:O304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(O$15:O$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":57798.690170247442},{"$f":"SUMIFS(P$290:P304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(P$15:P$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":59104.715972269856},{"$f":"SUMIFS(Q$290:Q304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":59107.42287051279},{"$f":"SUMIFS(R$290:R304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(R$15:R$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":59110.135344522911},{"$f":"SUMIFS(S$290:S304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(S$15:S$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":59112.853405785369},{"$f":"SUMIFS(T$290:T304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(T$15:T$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":59217.630504700639},{"$f":"SUMIFS(U$290:U304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(U$15:U$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":59220.359775017976},{"$f":"SUMIFS(V$290:V304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(V$15:V$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":59223.094667185302},{"$f":"SUMIFS(W$290:W304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(W$15:W$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":59225.83519278271},{"$f":"SUMIFS(X$290:X304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(X$15:X$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":59228.581363414145},{"$f":"SUMIFS(Y$290:Y304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":59231.333190707446},{"$f":"SUMIFS(Z$290:Z304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":59234.090686314412},{"$f":"SUMIFS(AA$290:AA304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":59236.853861910844},{"$f":"SUMIFS(AB$290:AB304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":60575.530308983827},{"$f":"SUMIFS(AC$290:AC304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":60578.304879682837},{"$f":"SUMIFS(AD$290:AD304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":60581.085165543205},{"$f":"SUMIFS(AE$290:AE304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":60583.871178337227},{"$f":"SUMIFS(AF$290:AF304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":60691.267704725382},{"$f":"SUMIFS(AG$290:AG304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":60694.065206800653},{"$f":"SUMIFS(AH$290:AH304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":60696.868471272159},{"$f":"SUMIFS(AI$290:AI304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":60699.677510009504},{"$f":"SUMIFS(AJ$290:AJ304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":60702.492334906725},{"$f":"SUMIFS(AK$290:AK304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":60705.312957882357},{"$f":"SUMIFS(AL$290:AL304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":60708.1393908795},{"$f":"SUMIFS(AM$290:AM304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":60710.971645865844},{"$f":"SUMIFS(AN$290:AN304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":62083.115004115636},{"$f":"SUMIFS(AO$290:AO304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":62085.95893908212},{"$f":"SUMIFS(AP$290:AP304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":62088.808732088997},{"$f":"SUMIFS(AQ$290:AQ304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":62091.664395202868},{"$f":"SUMIFS(AR$290:AR304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":62201.745834750727},{"$f":"SUMIFS(AS$290:AS304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":62204.61327437788},{"$f":"SUMIFS(AT$290:AT304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":62207.486620461175},{"$f":"SUMIFS(AU$290:AU304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":62210.365885166953},{"$f":"SUMIFS(AV$290:AV304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":62213.251080686605},{"$f":"SUMIFS(AW$290:AW304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":62216.14221923663},{"$f":"SUMIFS(AX$290:AX304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":62219.039313058696},{"$f":"SUMIFS(AY$290:AY304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":62221.942374419697},{"$f":"SUMIFS(AZ$290:AZ304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":63628.389316625733},{"$f":"SUMIFS(BA$290:BA304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":63631.304349966384},{"$f":"SUMIFS(BB$290:BB304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":63634.225387798433},{"$f":"SUMIFS(BC$290:BC304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":63637.152442490151},{"$f":"SUMIFS(BD$290:BD304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":63749.985918026709},{"$f":"SUMIFS(BE$290:BE304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":63752.925043644536},{"$f":"SUMIFS(BF$290:BF304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":63755.870223379912},{"$f":"SUMIFS(BG$290:BG304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":63758.82146970334},{"$f":"SUMIFS(BH$290:BH304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":63761.778795110979},{"$f":"SUMIFS(BI$290:BI304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":63764.742212124751},{"$f":"SUMIFS(BJ$290:BJ304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":63767.711733292374},{"$f":"SUMIFS(BK$290:BK304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":63770.6873711874},{"$f":"SUMIFS(BL$290:BL304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":65212.295486948606},{"$f":"SUMIFS(BM$290:BM304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":65215.283396122773},{"$f":"SUMIFS(BN$290:BN304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":65218.277459900622},{"$f":"SUMIFS(BO$290:BO304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":65221.277690959629},{"$f":"SUMIFS(BP$290:BP304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":65336.932003384602},{"$f":"SUMIFS(BQ$290:BQ304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":65339.944607142876},{"$f":"SUMIFS(BR$290:BR304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":65342.96341637164},{"$f":"SUMIFS(BS$290:BS304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":65345.988443853144},{"$f":"SUMIFS(BT$290:BT304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":65349.019702395977},{"$f":"SUMIFS(BU$290:BU304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":65352.057204835095},{"$f":"SUMIFS(BV$290:BV304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":65355.10096403191},{"$f":"SUMIFS(BW$290:BW304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":65358.150992874318},{"$f":"SUMIFS(BX$290:BX304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":66835.799311529554},{"$f":"SUMIFS(BY$290:BY304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":66838.861918433075},{"$f":"SUMIFS(BZ$290:BZ304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":66841.930833805367},{"$f":"SUMIFS(CA$290:CA304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":66845.006070640855},{"$f":"SUMIFS(CB$290:CB304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":66691.409237165411},{"$f":"SUMIFS(CC$290:CC304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":66694.497156017649},{"$f":"SUMIFS(CD$290:CD304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":66697.591435477123},{"$f":"SUMIFS(CE$290:CE304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":66700.692088645679},{"$f":"SUMIFS(CF$290:CF304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":66703.79912865207},{"$f":"SUMIFS(CG$290:CG304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":66706.912568652173},{"$f":"SUMIFS(CH$290:CH304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":66710.032421828902},{"$f":"SUMIFS(CI$290:CI304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":-196950.9172004743},{"$f":"SUMIFS(CJ$290:CJ304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":0},{"$f":"SUMIFS(CK$290:CK304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":0},{"$f":"SUMIFS(CL$290:CL304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":0},{"$f":"SUMIFS(CM$290:CM304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":0},{"$f":"SUMIFS(CN$290:CN304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":0},{"$f":"SUMIFS(CO$290:CO304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":0},{"$f":"SUMIFS(CP$290:CP304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":0},{"$f":"SUMIFS(CQ$290:CQ304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":0},{"$f":"SUMIFS(CR$290:CR304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":0},{"$f":"SUMIFS(CS$290:CS304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":68374.585382868463},{"$f":"SUMIFS(CT$290:CT304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":68377.783232374612},{"$f":"SUMIFS(CU$290:CU304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":68380.987668927162},{"$f":"SUMIFS(CV$290:CV304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":68384.19870609435},{"$f":"SUMIFS(CW$290:CW304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":68387.416357472364},{"$f":"SUMIFS(CX$290:CX304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":68390.640636685377},{"$f":"SUMIFS(CY$290:CY304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":68393.871557385661},{"$f":"SUMIFS(CZ$290:CZ304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":68518.418602176927},{"$f":"SUMIFS(DA$290:DA304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":70070.90607454101},{"$f":"SUMIFS(DB$290:DB304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":70074.157001898129},{"$f":"SUMIFS(DC$290:DC304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":70077.414625633333},{"$f":"SUMIFS(DD$290:DD304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":70080.678959540062},{"$f":"SUMIFS(DE$290:DE304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":70083.950017440162},{"$f":"SUMIFS(DF$290:DF304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":70087.22781318397},{"$f":"SUMIFS(DG$290:DG304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":70090.512360650333},{"$f":"SUMIFS(DH$290:DH304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":70093.80367374669},{"$f":"SUMIFS(DI$290:DI304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":70097.101766409149},{"$f":"SUMIFS(DJ$290:DJ304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":70100.406652602498},{"$f":"SUMIFS(DK$290:DK304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":70103.718346320282},{"$f":"SUMIFS(DL$290:DL304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":70231.379067231333},{"$f":"SUMIFS(DM$290:DM304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":71822.678726404527},{"$f":"SUMIFS(DN$290:DN304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":71826.010926945572},{"$f":"SUMIFS(DO$290:DO304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":71829.349991274154},{"$f":"SUMIFS(DP$290:DP304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":71832.69593352855},{"$f":"SUMIFS(DQ$290:DQ304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":71836.048767876156},{"$f":"SUMIFS(DR$290:DR304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":71839.408508513559},{"$f":"SUMIFS(DS$290:DS304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":71842.77516966658},{"$f":"SUMIFS(DT$290:DT304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":71846.148765590362},{"$f":"SUMIFS(DU$290:DU304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":71849.529310569371},{"$f":"SUMIFS(DV$290:DV304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":71852.916818917554},{"$f":"SUMIFS(DW$290:DW304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":71856.311304978284},{"$f":"SUMIFS(DX$290:DX304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":71987.163543912116},{"$f":"SUMIFS(DY$290:DY304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":73618.245694564641},{"$f":"SUMIFS(DZ$290:DZ304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":73621.661200119212},{"$f":"SUMIFS(EA$290:EA304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":73625.083741056005},{"$f":"SUMIFS(EB$290:EB304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":73628.513331866765},{"$f":"SUMIFS(EC$290:EC304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":73631.949987073051},{"$f":"SUMIFS(ED$290:ED304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":73635.393721226399},{"$f":"SUMIFS(EE$290:EE304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":73638.844548908237},{"$f":"SUMIFS(EF$290:EF304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":73642.302484730113},{"$f":"SUMIFS(EG$290:EG304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":73645.767543333612},{"$f":"SUMIFS(EH$290:EH304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":73649.239739390483},{"$f":"SUMIFS(EI$290:EI304,$A$290:$A304,$A1890,$D$290:$D304,$C1890)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A1890,$D$15:$D$287,$C1890)","v":73652.719087602745}]
[1,1,"total_partnership_expenses","levered_net_cash_flow","","Suite 1 - Example Tenant Lease",{"$f":"SUMIFS(G$290:G316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(G$15:G$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(H$290:H316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(H$15:H$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(I$290:I316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(I$15:I$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(J$290:J316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(J$15:J$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(K$290:K316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(K$15:K$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(L$290:L316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(L$15:L$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(M$290:M316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(M$15:M$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(N$290:N316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(N$15:N$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(O$290:O316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(O$15:O$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(P$290:P316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(P$15:P$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(Q$290:Q316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(R$290:R316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(R$15:R$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(S$290:S316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(S$15:S$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(T$290:T316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(T$15:T$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(U$290:U316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(U$15:U$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(V$290:V316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(V$15:V$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(W$290:W316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(W$15:W$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(X$290:X316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(X$15:X$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(Y$290:Y316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(Z$290:Z316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AA$290:AA316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AB$290:AB316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AC$290:AC316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AD$290:AD316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AE$290:AE316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AF$290:AF316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AG$290:AG316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AH$290:AH316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AI$290:AI316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AJ$290:AJ316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AK$290:AK316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AL$290:AL316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AM$290:AM316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AN$290:AN316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AO$290:AO316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AP$290:AP316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AQ$290:AQ316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AR$290:AR316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AS$290:AS316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AT$290:AT316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AU$290:AU316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AV$290:AV316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AW$290:AW316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AX$290:AX316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AY$290:AY316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(AZ$290:AZ316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BA$290:BA316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BB$290:BB316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BC$290:BC316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BD$290:BD316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BE$290:BE316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BF$290:BF316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BG$290:BG316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BH$290:BH316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BI$290:BI316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BJ$290:BJ316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BK$290:BK316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BL$290:BL316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BM$290:BM316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BN$290:BN316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BO$290:BO316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BP$290:BP316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BQ$290:BQ316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BR$290:BR316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BS$290:BS316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BT$290:BT316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BU$290:BU316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BV$290:BV316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BW$290:BW316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BX$290:BX316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BY$290:BY316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(BZ$290:BZ316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CA$290:CA316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CB$290:CB316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CC$290:CC316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CD$290:CD316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CE$290:CE316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CF$290:CF316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CG$290:CG316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CH$290:CH316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CI$290:CI316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CJ$290:CJ316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CK$290:CK316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CL$290:CL316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CM$290:CM316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CN$290:CN316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CO$290:CO316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CP$290:CP316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CQ$290:CQ316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CR$290:CR316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CS$290:CS316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CT$290:CT316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CU$290:CU316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CV$290:CV316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CW$290:CW316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CX$290:CX316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CY$290:CY316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(CZ$290:CZ316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DA$290:DA316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DB$290:DB316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DC$290:DC316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DD$290:DD316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DE$290:DE316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DF$290:DF316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DG$290:DG316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DH$290:DH316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DI$290:DI316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DJ$290:DJ316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DK$290:DK316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DL$290:DL316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DM$290:DM316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DN$290:DN316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DO$290:DO316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DP$290:DP316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DQ$290:DQ316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DR$290:DR316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DS$290:DS316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DT$290:DT316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DU$290:DU316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DV$290:DV316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DW$290:DW316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DX$290:DX316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DY$290:DY316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(DZ$290:DZ316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(EA$290:EA316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(EB$290:EB316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(EC$290:EC316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(ED$290:ED316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(EE$290:EE316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(EF$290:EF316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(EG$290:EG316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(EH$290:EH316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0},{"$f":"SUMIFS(EI$290:EI316,$A$290:$A316,$A1902,$D$290:$D316,$C1902)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A1902,$D$15:$D$287,$C1902)","v":0}]
[2,1,"all_cam_reimbursements","total_other_income","","Suite 2 - Shop",{"$f":"SUMIFS(G$290:G323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(G$15:G$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":0},{"$f":"SUMIFS(H$290:H323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(H$15:H$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":0},{"$f":"SUMIFS(I$290:I323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(I$15:I$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":0},{"$f":"SUMIFS(J$290:J323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(J$15:J$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":0},{"$f":"SUMIFS(K$290:K323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(K$15:K$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":0},{"$f":"SUMIFS(L$290:L323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(L$15:L$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":0},{"$f":"SUMIFS(M$290:M323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(M$15:M$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":0},{"$f":"SUMIFS(N$290:N323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(N$15:N$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":0},{"$f":"SUMIFS(O$290:O323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(O$15:O$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":0},{"$f":"SUMIFS(P$290:P323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(P$15:P$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":1717.7008426607567},{"$f":"SUMIFS(Q$290:Q323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":1718.5211148555854},{"$f":"SUMIFS(R$290:R323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(R$15:R$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":1719.3430766768322},{"$f":"SUMIFS(S$290:S323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(S$15:S$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2668.0390720303831},{"$f":"SUMIFS(T$290:T323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(T$15:T$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2699.7897080653138},{"$f":"SUMIFS(U$290:U323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(U$15:U$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2700.6167596766277},{"$f":"SUMIFS(V$290:V323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(V$15:V$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2701.4455148788479},{"$f":"SUMIFS(W$290:W323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(W$15:W$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2702.2759771810929},{"$f":"SUMIFS(X$290:X323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(X$15:X$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2703.1081500997084},{"$f":"SUMIFS(Y$290:Y323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2703.9420371582842},{"$f":"SUMIFS(Z$290:Z323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2704.7776418876683},{"$f":"SUMIFS(AA$290:AA323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2705.6149678259817},{"$f":"SUMIFS(AB$290:AB323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2730.1508270292707},{"$f":"SUMIFS(AC$290:AC323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2730.9916060289697},{"$f":"SUMIFS(AD$290:AD323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2731.8341168957486},{"$f":"SUMIFS(AE$290:AE323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2732.6783631969674},{"$f":"SUMIFS(AF$290:AF323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2765.2227651327712},{"$f":"SUMIFS(AG$290:AG323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2766.0704930343682},{"$f":"SUMIFS(AH$290:AH323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2766.9199671166443},{"$f":"SUMIFS(AI$290:AI323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2767.7711909764448},{"$f":"SUMIFS(AJ$290:AJ323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2768.6241682180262},{"$f":"SUMIFS(AK$290:AK323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2769.4789024530664},{"$f":"SUMIFS(AL$290:AL323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2770.3353973006851},{"$f":"SUMIFS(AM$290:AM323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2771.193656387456},{"$f":"SUMIFS(AN$290:AN323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2796.3429120708274},{"$f":"SUMIFS(AO$290:AO323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2797.2047105455194},{"$f":"SUMIFS(AP$290:AP323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2798.0682841839671},{"$f":"SUMIFS(AQ$290:AQ323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2798.9336366427165},{"$f":"SUMIFS(AR$290:AR323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2832.291648626916},{"$f":"SUMIFS(AS$290:AS323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2833.1605697260525},{"$f":"SUMIFS(AT$290:AT323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2834.0312806603852},{"$f":"SUMIFS(AU$290:AU323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2834.9037851166813},{"$f":"SUMIFS(AV$290:AV323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2835.7780867893016},{"$f":"SUMIFS(AW$290:AW323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2836.6541893802178},{"$f":"SUMIFS(AX$290:AX323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2837.5320965990268},{"$f":"SUMIFS(AY$290:AY323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2838.4118121629676},{"$f":"SUMIFS(AZ$290:AZ323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2864.1897992384229},{"$f":"SUMIFS(BA$290:BA323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2865.0731426749826},{"$f":"SUMIFS(BB$290:BB323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2865.9583056543911},{"$f":"SUMIFS(BC$290:BC323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2866.8452919246092},{"$f":"SUMIFS(BD$290:BD323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2901.0372542084133},{"$f":"SUMIFS(BE$290:BE323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2901.9278983350287},{"$f":"SUMIFS(BF$290:BF323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2902.8203770427199},{"$f":"SUMIFS(BG$290:BG323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2903.7146941104229},{"$f":"SUMIFS(BH$290:BH323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2904.6108533248589},{"$f":"SUMIFS(BI$290:BI323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2905.508858480548},{"$f":"SUMIFS(BJ$290:BJ323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2906.4087133798275},{"$f":"SUMIFS(BK$290:BK323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2907.3104218328667},{"$f":"SUMIFS(BL$290:BL323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2933.7328585852083},{"$f":"SUMIFS(BM$290:BM323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2934.6382856076816},{"$f":"SUMIFS(BN$290:BN323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2935.545577661575},{"$f":"SUMIFS(BO$290:BO323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2936.4547385885489},{"$f":"SUMIFS(BP$290:BP323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2971.5014999294481},{"$f":"SUMIFS(BQ$290:BQ323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2972.4144101592292},{"$f":"SUMIFS(BR$290:BR323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2973.3292008346125},{"$f":"SUMIFS(BS$290:BS323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2974.2458758290086},{"$f":"SUMIFS(BT$290:BT323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2975.1644390238052},{"$f":"SUMIFS(BU$290:BU323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2976.0848943083865},{"$f":"SUMIFS(BV$290:BV323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2977.0072455801483},{"$f":"SUMIFS(BW$290:BW323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2977.931496744513},{"$f":"SUMIFS(BX$290:BX323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3005.0144944156632},{"$f":"SUMIFS(BY$290:BY323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3005.9425571136985},{"$f":"SUMIFS(BZ$290:BZ323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3006.8725314689395},{"$f":"SUMIFS(CA$290:CA323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3007.8044214190877},{"$f":"SUMIFS(CB$290:CB323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2961.2599264265291},{"$f":"SUMIFS(CC$290:CC323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2962.1956594120547},{"$f":"SUMIFS(CD$290:CD323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2963.1333198543225},{"$f":"SUMIFS(CE$290:CE323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2964.0729117235778},{"$f":"SUMIFS(CF$290:CF323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2965.0144389982452},{"$f":"SUMIFS(CG$290:CG323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2965.9579056649409},{"$f":"SUMIFS(CH$290:CH323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2966.9033157184967},{"$f":"SUMIFS(CI$290:CI323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2967.8506731619705},{"$f":"SUMIFS(CJ$290:CJ323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2995.6107457748994},{"$f":"SUMIFS(CK$290:CK323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2996.5620100403853},{"$f":"SUMIFS(CL$290:CL323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2997.5152337545078},{"$f":"SUMIFS(CM$290:CM323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":2998.4704209534093},{"$f":"SUMIFS(CN$290:CN323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3035.2914245871916},{"$f":"SUMIFS(CO$290:CO323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3036.2505508973554},{"$f":"SUMIFS(CP$290:CP323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3037.2116528506799},{"$f":"SUMIFS(CQ$290:CQ323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3038.1747345166668},{"$f":"SUMIFS(CR$290:CR323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3039.1397999732003},{"$f":"SUMIFS(CS$290:CS323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3040.1068533065636},{"$f":"SUMIFS(CT$290:CT323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3041.0758986114588},{"$f":"SUMIFS(CU$290:CU323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3042.0469399910189},{"$f":"SUMIFS(CV$290:CV323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":0},{"$f":"SUMIFS(CW$290:CW323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":0},{"$f":"SUMIFS(CX$290:CX323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":0},{"$f":"SUMIFS(CY$290:CY323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":0},{"$f":"SUMIFS(CZ$290:CZ323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":1984.4513628418949},{"$f":"SUMIFS(DA$290:DA323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":1985.4344673098126},{"$f":"SUMIFS(DB$290:DB323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3220.5097053552781},{"$f":"SUMIFS(DC$290:DC323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3221.496864062914},{"$f":"SUMIFS(DD$290:DD323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3222.4860561558617},{"$f":"SUMIFS(DE$290:DE323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3223.4772858225592},{"$f":"SUMIFS(DF$290:DF323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3224.470557260076},{"$f":"SUMIFS(DG$290:DG323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3225.4658746741252},{"$f":"SUMIFS(DH$290:DH323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3226.4632422790846},{"$f":"SUMIFS(DI$290:DI323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3227.4626642980106},{"$f":"SUMIFS(DJ$290:DJ323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3228.4641449626606},{"$f":"SUMIFS(DK$290:DK323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3229.4676885135068},{"$f":"SUMIFS(DL$290:DL323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3268.1527554562495},{"$f":"SUMIFS(DM$290:DM323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3306.1831407921645},{"$f":"SUMIFS(DN$290:DN323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3307.1928985318755},{"$f":"SUMIFS(DO$290:DO323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3308.2047362072035},{"$f":"SUMIFS(DP$290:DP323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3309.2186581024744},{"$f":"SUMIFS(DQ$290:DQ323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3310.2346685108387},{"$f":"SUMIFS(DR$290:DR323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3311.2527717342941},{"$f":"SUMIFS(DS$290:DS323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3312.2729720836951},{"$f":"SUMIFS(DT$290:DT323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3313.2952738787781},{"$f":"SUMIFS(DU$290:DU323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3314.3196814481771},{"$f":"SUMIFS(DV$290:DV323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3315.346199129443},{"$f":"SUMIFS(DW$290:DW323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3316.3748312690605},{"$f":"SUMIFS(DX$290:DX323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3356.0270248853712},{"$f":"SUMIFS(DY$290:DY323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3395.1932833709652},{"$f":"SUMIFS(DZ$290:DZ323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3396.2282850541696},{"$f":"SUMIFS(EA$290:EA323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3397.2654186713808},{"$f":"SUMIFS(EB$290:EB323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3398.3046886140323},{"$f":"SUMIFS(EC$290:EC323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3399.3460992826067},{"$f":"SUMIFS(ED$290:ED323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3400.3896550866484},{"$f":"SUMIFS(EE$290:EE323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3401.4353604447842},{"$f":"SUMIFS(EF$290:EF323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3402.4832197847445},{"$f":"SUMIFS(EG$290:EG323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3403.5332375433786},{"$f":"SUMIFS(EH$290:EH323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3404.5854181666764},{"$f":"SUMIFS(EI$290:EI323,$A$290:$A323,$A1909,$D$290:$D323,$C1909)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A1909,$D$15:$D$287,$C1909)","v":3405.6397661097835}]
[2,1,"all_interest_payments","total_debt_service","","Suite 2 - Shop",{"$f":"SUMIFS(G$290:G335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(G$15:G$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(H$290:H335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(H$15:H$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(I$290:I335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(I$15:I$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(J$290:J335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(J$15:J$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(K$290:K335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(K$15:K$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(L$290:L335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(L$15:L$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(M$290:M335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(M$15:M$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(N$290:N335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(N$15:N$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(O$290:O335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(O$15:O$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(P$290:P335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(P$15:P$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(Q$290:Q335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(R$290:R335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(R$15:R$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(S$290:S335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(S$15:S$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(T$290:T335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(T$15:T$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(U$290:U335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(U$15:U$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(V$290:V335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(V$15:V$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(W$290:W335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(W$15:W$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(X$290:X335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(X$15:X$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(Y$290:Y335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(Z$290:Z335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AA$290:AA335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AB$290:AB335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AC$290:AC335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AD$290:AD335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AE$290:AE335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AF$290:AF335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AG$290:AG335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AH$290:AH335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AI$290:AI335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AJ$290:AJ335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AK$290:AK335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AL$290:AL335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AM$290:AM335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AN$290:AN335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AO$290:AO335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AP$290:AP335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AQ$290:AQ335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AR$290:AR335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AS$290:AS335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AT$290:AT335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AU$290:AU335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AV$290:AV335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AW$290:AW335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AX$290:AX335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AY$290:AY335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(AZ$290:AZ335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BA$290:BA335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BB$290:BB335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BC$290:BC335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BD$290:BD335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BE$290:BE335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BF$290:BF335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BG$290:BG335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BH$290:BH335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BI$290:BI335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BJ$290:BJ335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BK$290:BK335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BL$290:BL335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BM$290:BM335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BN$290:BN335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BO$290:BO335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BP$290:BP335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BQ$290:BQ335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BR$290:BR335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BS$290:BS335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BT$290:BT335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BU$290:BU335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BV$290:BV335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BW$290:BW335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BX$290:BX335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BY$290:BY335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(BZ$290:BZ335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CA$290:CA335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CB$290:CB335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CC$290:CC335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CD$290:CD335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CE$290:CE335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CF$290:CF335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CG$290:CG335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CH$290:CH335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CI$290:CI335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CJ$290:CJ335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CK$290:CK335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CL$290:CL335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CM$290:CM335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CN$290:CN335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CO$290:CO335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CP$290:CP335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CQ$290:CQ335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CR$290:CR335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CS$290:CS335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CT$290:CT335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CU$290:CU335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CV$290:CV335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CW$290:CW335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CX$290:CX335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CY$290:CY335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(CZ$290:CZ335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DA$290:DA335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DB$290:DB335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DC$290:DC335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DD$290:DD335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DE$290:DE335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DF$290:DF335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DG$290:DG335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DH$290:DH335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DI$290:DI335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DJ$290:DJ335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DK$290:DK335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DL$290:DL335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DM$290:DM335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DN$290:DN335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DO$290:DO335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DP$290:DP335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DQ$290:DQ335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DR$290:DR335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DS$290:DS335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DT$290:DT335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DU$290:DU335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DV$290:DV335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DW$290:DW335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DX$290:DX335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DY$290:DY335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(DZ$290:DZ335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(EA$290:EA335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(EB$290:EB335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(EC$290:EC335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(ED$290:ED335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(EE$290:EE335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(EF$290:EF335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(EG$290:EG335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(EH$290:EH335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0},{"$f":"SUMIFS(EI$290:EI335,$A$290:$A335,$A1921,$D$290:$D335,$C1921)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A1921,$D$15:$D$287,$C1921)","v":0}]
[3,1,"all_downtime","net_rental_income","","Suite 3 - Blank",{"$f":"SUMIFS(G$290:G347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(G$15:G$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(H$290:H347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(H$15:H$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(I$290:I347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(I$15:I$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(J$290:J347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(J$15:J$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(K$290:K347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(K$15:K$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(L$290:L347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(L$15:L$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(M$290:M347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(M$15:M$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(N$290:N347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(N$15:N$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(O$290:O347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(O$15:O$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(P$290:P347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(P$15:P$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(Q$290:Q347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(R$290:R347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(R$15:R$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(S$290:S347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(S$15:S$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(T$290:T347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(T$15:T$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(U$290:U347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(U$15:U$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(V$290:V347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(V$15:V$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(W$290:W347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(W$15:W$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(X$290:X347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(X$15:X$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(Y$290:Y347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(Z$290:Z347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AA$290:AA347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AB$290:AB347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AC$290:AC347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AD$290:AD347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AE$290:AE347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AF$290:AF347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AG$290:AG347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AH$290:AH347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AI$290:AI347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AJ$290:AJ347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AK$290:AK347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AL$290:AL347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AM$290:AM347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AN$290:AN347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AO$290:AO347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AP$290:AP347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AQ$290:AQ347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AR$290:AR347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AS$290:AS347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AT$290:AT347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AU$290:AU347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AV$290:AV347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AW$290:AW347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AX$290:AX347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AY$290:AY347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(AZ$290:AZ347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BA$290:BA347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BB$290:BB347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BC$290:BC347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BD$290:BD347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BE$290:BE347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BF$290:BF347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BG$290:BG347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BH$290:BH347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BI$290:BI347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BJ$290:BJ347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BK$290:BK347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BL$290:BL347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BM$290:BM347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BN$290:BN347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BO$290:BO347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BP$290:BP347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BQ$290:BQ347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BR$290:BR347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BS$290:BS347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BT$290:BT347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BU$290:BU347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BV$290:BV347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BW$290:BW347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BX$290:BX347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BY$290:BY347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(BZ$290:BZ347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CA$290:CA347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CB$290:CB347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CC$290:CC347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CD$290:CD347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CE$290:CE347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CF$290:CF347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CG$290:CG347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CH$290:CH347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CI$290:CI347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CJ$290:CJ347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CK$290:CK347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CL$290:CL347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CM$290:CM347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CN$290:CN347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CO$290:CO347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CP$290:CP347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CQ$290:CQ347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CR$290:CR347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CS$290:CS347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CT$290:CT347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CU$290:CU347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CV$290:CV347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CW$290:CW347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CX$290:CX347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CY$290:CY347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(CZ$290:CZ347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DA$290:DA347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DB$290:DB347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DC$290:DC347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DD$290:DD347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DE$290:DE347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DF$290:DF347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DG$290:DG347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DH$290:DH347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DI$290:DI347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DJ$290:DJ347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DK$290:DK347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DL$290:DL347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DM$290:DM347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DN$290:DN347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DO$290:DO347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DP$290:DP347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DQ$290:DQ347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DR$290:DR347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DS$290:DS347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DT$290:DT347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DU$290:DU347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DV$290:DV347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DW$290:DW347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DX$290:DX347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DY$290:DY347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(DZ$290:DZ347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(EA$290:EA347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(EB$290:EB347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(EC$290:EC347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(ED$290:ED347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(EE$290:EE347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(EF$290:EF347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(EG$290:EG347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(EH$290:EH347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0},{"$f":"SUMIFS(EI$290:EI347,$A$290:$A347,$A1933,$D$290:$D347,$C1933)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A1933,$D$15:$D$287,$C1933)","v":0}]
[3,1,"total_operating_expenses","noi","","Suite 3 - Blank",{"$f":"SUMIFS(G$290:G354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(G$15:G$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(H$290:H354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(H$15:H$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(I$290:I354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(I$15:I$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(J$290:J354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(J$15:J$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(K$290:K354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(K$15:K$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(L$290:L354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(L$15:L$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(M$290:M354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(M$15:M$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(N$290:N354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(N$15:N$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(O$290:O354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(O$15:O$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(P$290:P354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(P$15:P$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(Q$290:Q354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(R$290:R354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(R$15:R$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(S$290:S354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(S$15:S$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(T$290:T354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(T$15:T$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(U$290:U354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(U$15:U$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(V$290:V354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(V$15:V$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(W$290:W354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(W$15:W$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(X$290:X354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(X$15:X$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(Y$290:Y354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(Z$290:Z354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AA$290:AA354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AB$290:AB354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AC$290:AC354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AD$290:AD354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AE$290:AE354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AF$290:AF354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AG$290:AG354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AH$290:AH354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AI$290:AI354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AJ$290:AJ354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AK$290:AK354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AL$290:AL354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AM$290:AM354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AN$290:AN354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AO$290:AO354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AP$290:AP354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AQ$290:AQ354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AR$290:AR354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AS$290:AS354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AT$290:AT354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AU$290:AU354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AV$290:AV354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AW$290:AW354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AX$290:AX354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AY$290:AY354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(AZ$290:AZ354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BA$290:BA354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BB$290:BB354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BC$290:BC354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BD$290:BD354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BE$290:BE354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BF$290:BF354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BG$290:BG354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BH$290:BH354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BI$290:BI354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BJ$290:BJ354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BK$290:BK354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BL$290:BL354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BM$290:BM354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BN$290:BN354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BO$290:BO354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BP$290:BP354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BQ$290:BQ354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BR$290:BR354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BS$290:BS354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BT$290:BT354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BU$290:BU354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BV$290:BV354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BW$290:BW354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BX$290:BX354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BY$290:BY354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(BZ$290:BZ354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CA$290:CA354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CB$290:CB354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CC$290:CC354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CD$290:CD354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CE$290:CE354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CF$290:CF354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CG$290:CG354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CH$290:CH354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CI$290:CI354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CJ$290:CJ354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CK$290:CK354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CL$290:CL354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CM$290:CM354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CN$290:CN354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CO$290:CO354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CP$290:CP354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CQ$290:CQ354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CR$290:CR354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CS$290:CS354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CT$290:CT354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CU$290:CU354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CV$290:CV354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CW$290:CW354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CX$290:CX354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CY$290:CY354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(CZ$290:CZ354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DA$290:DA354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DB$290:DB354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DC$290:DC354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DD$290:DD354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DE$290:DE354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DF$290:DF354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DG$290:DG354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DH$290:DH354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DI$290:DI354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DJ$290:DJ354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DK$290:DK354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DL$290:DL354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DM$290:DM354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DN$290:DN354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DO$290:DO354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DP$290:DP354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DQ$290:DQ354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DR$290:DR354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DS$290:DS354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DT$290:DT354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DU$290:DU354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DV$290:DV354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DW$290:DW354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DX$290:DX354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DY$290:DY354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(DZ$290:DZ354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(EA$290:EA354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(EB$290:EB354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(EC$290:EC354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(ED$290:ED354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(EE$290:EE354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(EF$290:EF354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(EG$290:EG354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(EH$290:EH354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0},{"$f":"SUMIFS(EI$290:EI354,$A$290:$A354,$A1940,$D$290:$D354,$C1940)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A1940,$D$15:$D$287,$C1940)","v":0}]
[3,1,"all_loan_funding","total_loan_balance_and_fees","","Suite 3 - Blank",{"$f":"SUMIFS(G$290:G366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(G$15:G$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(H$290:H366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(H$15:H$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(I$290:I366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(I$15:I$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(J$290:J366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(J$15:J$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(K$290:K366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(K$15:K$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(L$290:L366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(L$15:L$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(M$290:M366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(M$15:M$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(N$290:N366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(N$15:N$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(O$290:O366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(O$15:O$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(P$290:P366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(P$15:P$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(Q$290:Q366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(R$290:R366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(R$15:R$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(S$290:S366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(S$15:S$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(T$290:T366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(T$15:T$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(U$290:U366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(U$15:U$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(V$290:V366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(V$15:V$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(W$290:W366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(W$15:W$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(X$290:X366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(X$15:X$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(Y$290:Y366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(Z$290:Z366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AA$290:AA366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AB$290:AB366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AC$290:AC366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AD$290:AD366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AE$290:AE366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AF$290:AF366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AG$290:AG366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AH$290:AH366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AI$290:AI366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AJ$290:AJ366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AK$290:AK366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AL$290:AL366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AM$290:AM366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AN$290:AN366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AO$290:AO366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AP$290:AP366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AQ$290:AQ366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AR$290:AR366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AS$290:AS366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AT$290:AT366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AU$290:AU366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AV$290:AV366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AW$290:AW366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AX$290:AX366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AY$290:AY366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(AZ$290:AZ366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BA$290:BA366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BB$290:BB366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BC$290:BC366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BD$290:BD366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BE$290:BE366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BF$290:BF366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BG$290:BG366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BH$290:BH366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BI$290:BI366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BJ$290:BJ366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BK$290:BK366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BL$290:BL366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BM$290:BM366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BN$290:BN366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BO$290:BO366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BP$290:BP366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BQ$290:BQ366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BR$290:BR366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BS$290:BS366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BT$290:BT366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BU$290:BU366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BV$290:BV366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BW$290:BW366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BX$290:BX366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BY$290:BY366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(BZ$290:BZ366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CA$290:CA366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CB$290:CB366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CC$290:CC366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CD$290:CD366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CE$290:CE366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CF$290:CF366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CG$290:CG366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CH$290:CH366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CI$290:CI366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CJ$290:CJ366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CK$290:CK366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CL$290:CL366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CM$290:CM366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CN$290:CN366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CO$290:CO366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CP$290:CP366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CQ$290:CQ366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CR$290:CR366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CS$290:CS366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CT$290:CT366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CU$290:CU366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CV$290:CV366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CW$290:CW366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CX$290:CX366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CY$290:CY366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(CZ$290:CZ366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DA$290:DA366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DB$290:DB366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DC$290:DC366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DD$290:DD366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DE$290:DE366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DF$290:DF366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DG$290:DG366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DH$290:DH366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DI$290:DI366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DJ$290:DJ366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DK$290:DK366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DL$290:DL366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DM$290:DM366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DN$290:DN366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DO$290:DO366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DP$290:DP366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DQ$290:DQ366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DR$290:DR366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DS$290:DS366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DT$290:DT366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DU$290:DU366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DV$290:DV366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DW$290:DW366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DX$290:DX366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DY$290:DY366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(DZ$290:DZ366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(EA$290:EA366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(EB$290:EB366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(EC$290:EC366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(ED$290:ED366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(EE$290:EE366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(EF$290:EF366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(EG$290:EG366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(EH$290:EH366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0},{"$f":"SUMIFS(EI$290:EI366,$A$290:$A366,$A1952,$D$290:$D366,$C1952)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A1952,$D$15:$D$287,$C1952)","v":0}]
[3,1,"total_loan_balance_and_fees","levered_net_cash_flow_before_partnership_costs","","Suite 3 - Blank",{"$f":"SUMIFS(G$290:G369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(G$15:G$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(H$290:H369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(H$15:H$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(I$290:I369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(I$15:I$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(J$290:J369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(J$15:J$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(K$290:K369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(K$15:K$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(L$290:L369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(L$15:L$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(M$290:M369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(M$15:M$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(N$290:N369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(N$15:N$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(O$290:O369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(O$15:O$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(P$290:P369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(P$15:P$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(Q$290:Q369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(R$290:R369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(R$15:R$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(S$290:S369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(S$15:S$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(T$290:T369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(T$15:T$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(U$290:U369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(U$15:U$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(V$290:V369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(V$15:V$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(W$290:W369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(W$15:W$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(X$290:X369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(X$15:X$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(Y$290:Y369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(Z$290:Z369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AA$290:AA369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AB$290:AB369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AC$290:AC369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AD$290:AD369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AE$290:AE369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AF$290:AF369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AG$290:AG369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AH$290:AH369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AI$290:AI369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AJ$290:AJ369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AK$290:AK369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AL$290:AL369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AM$290:AM369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AN$290:AN369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AO$290:AO369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AP$290:AP369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AQ$290:AQ369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AR$290:AR369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AS$290:AS369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AT$290:AT369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AU$290:AU369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AV$290:AV369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AW$290:AW369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AX$290:AX369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AY$290:AY369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(AZ$290:AZ369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BA$290:BA369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BB$290:BB369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BC$290:BC369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BD$290:BD369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BE$290:BE369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BF$290:BF369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BG$290:BG369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BH$290:BH369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BI$290:BI369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BJ$290:BJ369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BK$290:BK369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BL$290:BL369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BM$290:BM369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BN$290:BN369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BO$290:BO369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BP$290:BP369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BQ$290:BQ369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BR$290:BR369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BS$290:BS369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BT$290:BT369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BU$290:BU369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BV$290:BV369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BW$290:BW369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BX$290:BX369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BY$290:BY369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(BZ$290:BZ369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CA$290:CA369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CB$290:CB369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CC$290:CC369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CD$290:CD369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CE$290:CE369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CF$290:CF369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CG$290:CG369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CH$290:CH369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CI$290:CI369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CJ$290:CJ369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CK$290:CK369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CL$290:CL369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CM$290:CM369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CN$290:CN369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CO$290:CO369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CP$290:CP369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CQ$290:CQ369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CR$290:CR369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CS$290:CS369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CT$290:CT369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CU$290:CU369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CV$290:CV369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CW$290:CW369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CX$290:CX369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CY$290:CY369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(CZ$290:CZ369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DA$290:DA369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DB$290:DB369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DC$290:DC369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DD$290:DD369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DE$290:DE369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DF$290:DF369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DG$290:DG369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DH$290:DH369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DI$290:DI369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DJ$290:DJ369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DK$290:DK369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DL$290:DL369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DM$290:DM369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DN$290:DN369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DO$290:DO369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DP$290:DP369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DQ$290:DQ369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DR$290:DR369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DS$290:DS369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DT$290:DT369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DU$290:DU369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DV$290:DV369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DW$290:DW369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DX$290:DX369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DY$290:DY369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(DZ$290:DZ369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(EA$290:EA369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(EB$290:EB369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(EC$290:EC369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(ED$290:ED369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(EE$290:EE369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(EF$290:EF369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(EG$290:EG369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(EH$290:EH369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0},{"$f":"SUMIFS(EI$290:EI369,$A$290:$A369,$A1955,$D$290:$D369,$C1955)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A1955,$D$15:$D$287,$C1955)","v":0}]
[4,1,"all_free_rent","net_rental_income","","Suite 4 - Blank",{"$f":"SUMIFS(G$290:G376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(G$15:G$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(H$290:H376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(H$15:H$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(I$290:I376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(I$15:I$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(J$290:J376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(J$15:J$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(K$290:K376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(K$15:K$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(L$290:L376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(L$15:L$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(M$290:M376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(M$15:M$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(N$290:N376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(N$15:N$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(O$290:O376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(O$15:O$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(P$290:P376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(P$15:P$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(Q$290:Q376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(R$290:R376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(R$15:R$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(S$290:S376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(S$15:S$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(T$290:T376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(T$15:T$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(U$290:U376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(U$15:U$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(V$290:V376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(V$15:V$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(W$290:W376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(W$15:W$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(X$290:X376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(X$15:X$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(Y$290:Y376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(Z$290:Z376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AA$290:AA376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AB$290:AB376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AC$290:AC376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AD$290:AD376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AE$290:AE376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AF$290:AF376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AG$290:AG376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AH$290:AH376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AI$290:AI376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AJ$290:AJ376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AK$290:AK376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AL$290:AL376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AM$290:AM376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AN$290:AN376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AO$290:AO376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AP$290:AP376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AQ$290:AQ376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AR$290:AR376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AS$290:AS376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AT$290:AT376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AU$290:AU376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AV$290:AV376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AW$290:AW376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AX$290:AX376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AY$290:AY376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(AZ$290:AZ376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BA$290:BA376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BB$290:BB376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BC$290:BC376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BD$290:BD376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BE$290:BE376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BF$290:BF376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BG$290:BG376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BH$290:BH376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BI$290:BI376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BJ$290:BJ376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BK$290:BK376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BL$290:BL376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BM$290:BM376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BN$290:BN376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BO$290:BO376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BP$290:BP376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BQ$290:BQ376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BR$290:BR376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BS$290:BS376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BT$290:BT376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BU$290:BU376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BV$290:BV376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BW$290:BW376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BX$290:BX376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BY$290:BY376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(BZ$290:BZ376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CA$290:CA376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CB$290:CB376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CC$290:CC376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CD$290:CD376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CE$290:CE376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CF$290:CF376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CG$290:CG376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CH$290:CH376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CI$290:CI376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CJ$290:CJ376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CK$290:CK376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CL$290:CL376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CM$290:CM376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CN$290:CN376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CO$290:CO376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CP$290:CP376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CQ$290:CQ376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CR$290:CR376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CS$290:CS376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CT$290:CT376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CU$290:CU376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CV$290:CV376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CW$290:CW376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CX$290:CX376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CY$290:CY376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(CZ$290:CZ376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DA$290:DA376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DB$290:DB376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DC$290:DC376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DD$290:DD376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DE$290:DE376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DF$290:DF376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DG$290:DG376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DH$290:DH376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DI$290:DI376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DJ$290:DJ376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DK$290:DK376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DL$290:DL376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DM$290:DM376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DN$290:DN376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DO$290:DO376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DP$290:DP376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DQ$290:DQ376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DR$290:DR376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DS$290:DS376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DT$290:DT376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DU$290:DU376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DV$290:DV376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DW$290:DW376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DX$290:DX376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DY$290:DY376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(DZ$290:DZ376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(EA$290:EA376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(EB$290:EB376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(EC$290:EC376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(ED$290:ED376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(EE$290:EE376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(EF$290:EF376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(EG$290:EG376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(EH$290:EH376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0},{"$f":"SUMIFS(EI$290:EI376,$A$290:$A376,$A1962,$D$290:$D376,$C1962)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A1962,$D$15:$D$287,$C1962)","v":0}]
[4,1,"all_interest_payments","total_debt_service","","Suite 4 - Blank",{"$f":"SUMIFS(G$290:G391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(G$15:G$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(H$290:H391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(H$15:H$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(I$290:I391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(I$15:I$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(J$290:J391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(J$15:J$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(K$290:K391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(K$15:K$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(L$290:L391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(L$15:L$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(M$290:M391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(M$15:M$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(N$290:N391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(N$15:N$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(O$290:O391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(O$15:O$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(P$290:P391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(P$15:P$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(Q$290:Q391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(R$290:R391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(R$15:R$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(S$290:S391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(S$15:S$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(T$290:T391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(T$15:T$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(U$290:U391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(U$15:U$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(V$290:V391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(V$15:V$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(W$290:W391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(W$15:W$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(X$290:X391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(X$15:X$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(Y$290:Y391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(Z$290:Z391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AA$290:AA391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AB$290:AB391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AC$290:AC391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AD$290:AD391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AE$290:AE391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AF$290:AF391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AG$290:AG391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AH$290:AH391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AI$290:AI391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AJ$290:AJ391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AK$290:AK391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AL$290:AL391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AM$290:AM391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AN$290:AN391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AO$290:AO391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AP$290:AP391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AQ$290:AQ391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AR$290:AR391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AS$290:AS391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AT$290:AT391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AU$290:AU391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AV$290:AV391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AW$290:AW391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AX$290:AX391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AY$290:AY391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(AZ$290:AZ391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BA$290:BA391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BB$290:BB391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BC$290:BC391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BD$290:BD391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BE$290:BE391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BF$290:BF391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BG$290:BG391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BH$290:BH391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BI$290:BI391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BJ$290:BJ391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BK$290:BK391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BL$290:BL391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BM$290:BM391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BN$290:BN391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BO$290:BO391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BP$290:BP391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BQ$290:BQ391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BR$290:BR391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BS$290:BS391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BT$290:BT391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BU$290:BU391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BV$290:BV391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BW$290:BW391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BX$290:BX391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BY$290:BY391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(BZ$290:BZ391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CA$290:CA391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CB$290:CB391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CC$290:CC391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CD$290:CD391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CE$290:CE391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CF$290:CF391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CG$290:CG391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CH$290:CH391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CI$290:CI391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CJ$290:CJ391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CK$290:CK391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CL$290:CL391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CM$290:CM391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CN$290:CN391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CO$290:CO391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CP$290:CP391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CQ$290:CQ391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CR$290:CR391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CS$290:CS391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CT$290:CT391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CU$290:CU391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CV$290:CV391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CW$290:CW391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CX$290:CX391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CY$290:CY391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(CZ$290:CZ391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DA$290:DA391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DB$290:DB391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DC$290:DC391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DD$290:DD391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DE$290:DE391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DF$290:DF391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DG$290:DG391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DH$290:DH391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DI$290:DI391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DJ$290:DJ391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DK$290:DK391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DL$290:DL391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DM$290:DM391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DN$290:DN391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DO$290:DO391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DP$290:DP391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DQ$290:DQ391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DR$290:DR391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DS$290:DS391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DT$290:DT391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DU$290:DU391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DV$290:DV391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DW$290:DW391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DX$290:DX391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DY$290:DY391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(DZ$290:DZ391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(EA$290:EA391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(EB$290:EB391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(EC$290:EC391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(ED$290:ED391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(EE$290:EE391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(EF$290:EF391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(EG$290:EG391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(EH$290:EH391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0},{"$f":"SUMIFS(EI$290:EI391,$A$290:$A391,$A1977,$D$290:$D391,$C1977)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A1977,$D$15:$D$287,$C1977)","v":0}]
[4,1,"all_loan_fees","total_loan_balance_and_fees","","Suite 4 - Blank",{"$f":"SUMIFS(G$290:G396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(G$15:G$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(H$290:H396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(H$15:H$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(I$290:I396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(I$15:I$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(J$290:J396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(J$15:J$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(K$290:K396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(K$15:K$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(L$290:L396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(L$15:L$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(M$290:M396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(M$15:M$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(N$290:N396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(N$15:N$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(O$290:O396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(O$15:O$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(P$290:P396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(P$15:P$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(Q$290:Q396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(R$290:R396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(R$15:R$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(S$290:S396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(S$15:S$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(T$290:T396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(T$15:T$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(U$290:U396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(U$15:U$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(V$290:V396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(V$15:V$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(W$290:W396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(W$15:W$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(X$290:X396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(X$15:X$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(Y$290:Y396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(Z$290:Z396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AA$290:AA396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AB$290:AB396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AC$290:AC396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AD$290:AD396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AE$290:AE396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AF$290:AF396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AG$290:AG396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AH$290:AH396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AI$290:AI396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AJ$290:AJ396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AK$290:AK396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AL$290:AL396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AM$290:AM396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AN$290:AN396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AO$290:AO396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AP$290:AP396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AQ$290:AQ396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AR$290:AR396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AS$290:AS396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AT$290:AT396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AU$290:AU396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AV$290:AV396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AW$290:AW396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AX$290:AX396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AY$290:AY396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(AZ$290:AZ396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BA$290:BA396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BB$290:BB396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BC$290:BC396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BD$290:BD396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BE$290:BE396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BF$290:BF396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BG$290:BG396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BH$290:BH396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BI$290:BI396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BJ$290:BJ396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BK$290:BK396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BL$290:BL396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BM$290:BM396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BN$290:BN396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BO$290:BO396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BP$290:BP396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BQ$290:BQ396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BR$290:BR396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BS$290:BS396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BT$290:BT396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BU$290:BU396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BV$290:BV396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BW$290:BW396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BX$290:BX396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BY$290:BY396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(BZ$290:BZ396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CA$290:CA396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CB$290:CB396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CC$290:CC396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CD$290:CD396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CE$290:CE396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CF$290:CF396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CG$290:CG396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CH$290:CH396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CI$290:CI396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CJ$290:CJ396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CK$290:CK396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CL$290:CL396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CM$290:CM396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CN$290:CN396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CO$290:CO396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CP$290:CP396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CQ$290:CQ396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CR$290:CR396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CS$290:CS396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CT$290:CT396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CU$290:CU396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CV$290:CV396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CW$290:CW396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CX$290:CX396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CY$290:CY396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(CZ$290:CZ396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DA$290:DA396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DB$290:DB396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DC$290:DC396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DD$290:DD396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DE$290:DE396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DF$290:DF396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DG$290:DG396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DH$290:DH396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DI$290:DI396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DJ$290:DJ396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DK$290:DK396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DL$290:DL396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DM$290:DM396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DN$290:DN396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DO$290:DO396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DP$290:DP396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DQ$290:DQ396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DR$290:DR396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DS$290:DS396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DT$290:DT396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DU$290:DU396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DV$290:DV396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DW$290:DW396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DX$290:DX396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DY$290:DY396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(DZ$290:DZ396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(EA$290:EA396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(EB$290:EB396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(EC$290:EC396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(ED$290:ED396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(EE$290:EE396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(EF$290:EF396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(EG$290:EG396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(EH$290:EH396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0},{"$f":"SUMIFS(EI$290:EI396,$A$290:$A396,$A1982,$D$290:$D396,$C1982)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A1982,$D$15:$D$287,$C1982)","v":0}]
[5,1,"total_other_income","effective_gross_revenue","","Suite 5 - Blank",{"$f":"SUMIFS(G$290:G408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(G$15:G$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(H$290:H408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(H$15:H$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(I$290:I408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(I$15:I$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(J$290:J408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(J$15:J$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(K$290:K408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(K$15:K$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(L$290:L408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(L$15:L$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(M$290:M408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(M$15:M$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(N$290:N408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(N$15:N$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(O$290:O408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(O$15:O$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(P$290:P408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(P$15:P$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(Q$290:Q408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(R$290:R408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(R$15:R$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(S$290:S408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(S$15:S$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(T$290:T408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(T$15:T$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(U$290:U408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(U$15:U$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(V$290:V408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(V$15:V$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(W$290:W408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(W$15:W$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(X$290:X408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(X$15:X$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(Y$290:Y408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(Z$290:Z408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AA$290:AA408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AB$290:AB408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AC$290:AC408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AD$290:AD408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AE$290:AE408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AF$290:AF408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AG$290:AG408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AH$290:AH408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AI$290:AI408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AJ$290:AJ408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AK$290:AK408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AL$290:AL408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AM$290:AM408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AN$290:AN408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AO$290:AO408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AP$290:AP408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AQ$290:AQ408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AR$290:AR408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AS$290:AS408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AT$290:AT408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AU$290:AU408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AV$290:AV408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AW$290:AW408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AX$290:AX408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AY$290:AY408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(AZ$290:AZ408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BA$290:BA408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BB$290:BB408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BC$290:BC408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BD$290:BD408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BE$290:BE408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BF$290:BF408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BG$290:BG408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BH$290:BH408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BI$290:BI408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BJ$290:BJ408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BK$290:BK408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BL$290:BL408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BM$290:BM408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BN$290:BN408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BO$290:BO408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BP$290:BP408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BQ$290:BQ408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BR$290:BR408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BS$290:BS408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BT$290:BT408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BU$290:BU408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BV$290:BV408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BW$290:BW408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BX$290:BX408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BY$290:BY408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(BZ$290:BZ408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CA$290:CA408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CB$290:CB408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CC$290:CC408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CD$290:CD408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CE$290:CE408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CF$290:CF408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CG$290:CG408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CH$290:CH408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CI$290:CI408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CJ$290:CJ408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CK$290:CK408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CL$290:CL408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CM$290:CM408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CN$290:CN408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CO$290:CO408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CP$290:CP408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CQ$290:CQ408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CR$290:CR408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CS$290:CS408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CT$290:CT408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CU$290:CU408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CV$290:CV408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CW$290:CW408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CX$290:CX408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CY$290:CY408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(CZ$290:CZ408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DA$290:DA408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DB$290:DB408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DC$290:DC408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DD$290:DD408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DE$290:DE408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DF$290:DF408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DG$290:DG408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DH$290:DH408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DI$290:DI408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DJ$290:DJ408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DK$290:DK408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DL$290:DL408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DM$290:DM408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DN$290:DN408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DO$290:DO408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DP$290:DP408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DQ$290:DQ408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DR$290:DR408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DS$290:DS408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DT$290:DT408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DU$290:DU408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DV$290:DV408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DW$290:DW408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DX$290:DX408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DY$290:DY408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(DZ$290:DZ408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(EA$290:EA408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(EB$290:EB408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(EC$290:EC408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(ED$290:ED408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(EE$290:EE408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(EF$290:EF408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(EG$290:EG408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(EH$290:EH408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0},{"$f":"SUMIFS(EI$290:EI408,$A$290:$A408,$A1994,$D$290:$D408,$C1994)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A1994,$D$15:$D$287,$C1994)","v":0}]
[5,1,"all_amortization","total_debt_service","","Suite 5 - Blank",{"$f":"SUMIFS(G$290:G420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(H$290:H420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(I$290:I420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(J$290:J420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(K$290:K420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(L$290:L420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(M$290:M420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(N$290:N420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(O$290:O420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(P$290:P420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(Q$290:Q420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(R$290:R420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(S$290:S420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(T$290:T420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(U$290:U420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(V$290:V420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(W$290:W420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(X$290:X420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(Y$290:Y420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(Z$290:Z420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AA$290:AA420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AB$290:AB420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AC$290:AC420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AD$290:AD420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AE$290:AE420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AF$290:AF420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AG$290:AG420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AH$290:AH420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AI$290:AI420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AJ$290:AJ420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AK$290:AK420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AL$290:AL420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AM$290:AM420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AN$290:AN420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AO$290:AO420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AP$290:AP420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AQ$290:AQ420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AR$290:AR420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AS$290:AS420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AT$290:AT420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AU$290:AU420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AV$290:AV420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AW$290:AW420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AX$290:AX420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AY$290:AY420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(AZ$290:AZ420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BA$290:BA420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BB$290:BB420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BC$290:BC420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BD$290:BD420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BE$290:BE420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BF$290:BF420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BG$290:BG420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BH$290:BH420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BI$290:BI420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BJ$290:BJ420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BK$290:BK420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BL$290:BL420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BM$290:BM420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BN$290:BN420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BO$290:BO420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BP$290:BP420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BQ$290:BQ420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BR$290:BR420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BS$290:BS420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BT$290:BT420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BU$290:BU420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BV$290:BV420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BW$290:BW420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BX$290:BX420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BY$290:BY420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(BZ$290:BZ420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CA$290:CA420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CB$290:CB420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CC$290:CC420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CD$290:CD420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CE$290:CE420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CF$290:CF420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CG$290:CG420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CH$290:CH420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CI$290:CI420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CJ$290:CJ420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CK$290:CK420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CL$290:CL420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CM$290:CM420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CN$290:CN420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CO$290:CO420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CP$290:CP420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CQ$290:CQ420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CR$290:CR420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CS$290:CS420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CT$290:CT420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CU$290:CU420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CV$290:CV420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CW$290:CW420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CX$290:CX420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CY$290:CY420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(CZ$290:CZ420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DA$290:DA420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DB$290:DB420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DC$290:DC420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DD$290:DD420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DE$290:DE420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DF$290:DF420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DG$290:DG420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DH$290:DH420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DI$290:DI420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DJ$290:DJ420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DK$290:DK420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DL$290:DL420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DM$290:DM420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DN$290:DN420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DO$290:DO420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DP$290:DP420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DQ$290:DQ420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DR$290:DR420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DS$290:DS420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DT$290:DT420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DU$290:DU420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DV$290:DV420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DW$290:DW420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DX$290:DX420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DY$290:DY420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(DZ$290:DZ420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(EA$290:EA420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(EB$290:EB420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(EC$290:EC420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(ED$290:ED420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(EE$290:EE420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(EF$290:EF420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(EG$290:EG420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(EH$290:EH420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0},{"$f":"SUMIFS(EI$290:EI420,$A$290:$A420,$A2006,$D$290:$D420,$C2006)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2006,$D$15:$D$287,$C2006)","v":0}]
[5,1,"levered_net_cash_flow_before_partnership_costs","levered_net_cash_flow","","Suite 5 - Blank",{"$f":"SUMIFS(G$290:G427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(H$290:H427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(I$290:I427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(J$290:J427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(K$290:K427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(L$290:L427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(M$290:M427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(N$290:N427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(O$290:O427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(P$290:P427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(Q$290:Q427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(R$290:R427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(S$290:S427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(T$290:T427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(U$290:U427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(V$290:V427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(W$290:W427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(X$290:X427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(Y$290:Y427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(Z$290:Z427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AA$290:AA427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AB$290:AB427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AC$290:AC427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AD$290:AD427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AE$290:AE427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AF$290:AF427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AG$290:AG427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AH$290:AH427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AI$290:AI427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AJ$290:AJ427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AK$290:AK427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AL$290:AL427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AM$290:AM427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AN$290:AN427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AO$290:AO427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AP$290:AP427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AQ$290:AQ427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AR$290:AR427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AS$290:AS427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AT$290:AT427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AU$290:AU427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AV$290:AV427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AW$290:AW427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AX$290:AX427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AY$290:AY427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(AZ$290:AZ427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BA$290:BA427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BB$290:BB427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BC$290:BC427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BD$290:BD427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BE$290:BE427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BF$290:BF427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BG$290:BG427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BH$290:BH427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BI$290:BI427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BJ$290:BJ427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BK$290:BK427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BL$290:BL427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BM$290:BM427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BN$290:BN427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BO$290:BO427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BP$290:BP427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BQ$290:BQ427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BR$290:BR427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BS$290:BS427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BT$290:BT427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BU$290:BU427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BV$290:BV427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BW$290:BW427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BX$290:BX427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BY$290:BY427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(BZ$290:BZ427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CA$290:CA427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CB$290:CB427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CC$290:CC427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CD$290:CD427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CE$290:CE427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CF$290:CF427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CG$290:CG427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CH$290:CH427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CI$290:CI427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CJ$290:CJ427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CK$290:CK427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CL$290:CL427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CM$290:CM427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CN$290:CN427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CO$290:CO427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CP$290:CP427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CQ$290:CQ427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CR$290:CR427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CS$290:CS427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CT$290:CT427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CU$290:CU427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CV$290:CV427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CW$290:CW427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CX$290:CX427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CY$290:CY427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(CZ$290:CZ427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DA$290:DA427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DB$290:DB427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DC$290:DC427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DD$290:DD427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DE$290:DE427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DF$290:DF427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DG$290:DG427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DH$290:DH427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DI$290:DI427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DJ$290:DJ427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DK$290:DK427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DL$290:DL427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DM$290:DM427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DN$290:DN427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DO$290:DO427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DP$290:DP427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DQ$290:DQ427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DR$290:DR427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DS$290:DS427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DT$290:DT427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DU$290:DU427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DV$290:DV427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DW$290:DW427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DX$290:DX427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DY$290:DY427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(DZ$290:DZ427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(EA$290:EA427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(EB$290:EB427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(EC$290:EC427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(ED$290:ED427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(EE$290:EE427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(EF$290:EF427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(EG$290:EG427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(EH$290:EH427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0},{"$f":"SUMIFS(EI$290:EI427,$A$290:$A427,$A2013,$D$290:$D427,$C2013)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2013,$D$15:$D$287,$C2013)","v":0}]
[6,1,"noi","cash_flow_before_debt_service","","Suite 6 - Blank",{"$f":"SUMIFS(G$290:G439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(H$290:H439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(I$290:I439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(J$290:J439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(K$290:K439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(L$290:L439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(M$290:M439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(N$290:N439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(O$290:O439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(P$290:P439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(Q$290:Q439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(R$290:R439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(S$290:S439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(T$290:T439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(U$290:U439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(V$290:V439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(W$290:W439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(X$290:X439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(Y$290:Y439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(Z$290:Z439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AA$290:AA439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AB$290:AB439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AC$290:AC439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AD$290:AD439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AE$290:AE439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AF$290:AF439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AG$290:AG439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AH$290:AH439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AI$290:AI439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AJ$290:AJ439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AK$290:AK439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AL$290:AL439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AM$290:AM439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AN$290:AN439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AO$290:AO439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AP$290:AP439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AQ$290:AQ439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AR$290:AR439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AS$290:AS439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AT$290:AT439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AU$290:AU439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AV$290:AV439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AW$290:AW439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AX$290:AX439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AY$290:AY439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(AZ$290:AZ439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BA$290:BA439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BB$290:BB439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BC$290:BC439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BD$290:BD439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BE$290:BE439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BF$290:BF439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BG$290:BG439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BH$290:BH439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BI$290:BI439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BJ$290:BJ439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BK$290:BK439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BL$290:BL439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BM$290:BM439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BN$290:BN439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BO$290:BO439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BP$290:BP439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BQ$290:BQ439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BR$290:BR439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BS$290:BS439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BT$290:BT439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BU$290:BU439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BV$290:BV439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BW$290:BW439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BX$290:BX439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BY$290:BY439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(BZ$290:BZ439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CA$290:CA439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CB$290:CB439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CC$290:CC439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CD$290:CD439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CE$290:CE439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CF$290:CF439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CG$290:CG439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CH$290:CH439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CI$290:CI439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CJ$290:CJ439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CK$290:CK439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CL$290:CL439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CM$290:CM439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CN$290:CN439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CO$290:CO439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CP$290:CP439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CQ$290:CQ439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CR$290:CR439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CS$290:CS439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CT$290:CT439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CU$290:CU439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CV$290:CV439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CW$290:CW439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CX$290:CX439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CY$290:CY439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(CZ$290:CZ439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DA$290:DA439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DB$290:DB439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DC$290:DC439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DD$290:DD439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DE$290:DE439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DF$290:DF439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DG$290:DG439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DH$290:DH439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DI$290:DI439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DJ$290:DJ439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DK$290:DK439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DL$290:DL439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DM$290:DM439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DN$290:DN439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DO$290:DO439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DP$290:DP439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DQ$290:DQ439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DR$290:DR439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DS$290:DS439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DT$290:DT439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DU$290:DU439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DV$290:DV439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DW$290:DW439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DX$290:DX439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DY$290:DY439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(DZ$290:DZ439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(EA$290:EA439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(EB$290:EB439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(EC$290:EC439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(ED$290:ED439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(EE$290:EE439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(EF$290:EF439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(EG$290:EG439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(EH$290:EH439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0},{"$f":"SUMIFS(EI$290:EI439,$A$290:$A439,$A2025,$D$290:$D439,$C2025)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2025,$D$15:$D$287,$C2025)","v":0}]
[6,1,"unlevered_net_cash_flow","levered_net_cash_flow_before_partnership_costs","","Suite 6 - Blank",{"$f":"SUMIFS(G$290:G446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(H$290:H446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(I$290:I446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(J$290:J446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(K$290:K446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(L$290:L446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(M$290:M446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(N$290:N446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(O$290:O446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(P$290:P446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(Q$290:Q446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(R$290:R446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(S$290:S446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(T$290:T446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(U$290:U446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(V$290:V446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(W$290:W446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(X$290:X446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(Y$290:Y446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(Z$290:Z446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AA$290:AA446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AB$290:AB446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AC$290:AC446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AD$290:AD446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AE$290:AE446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AF$290:AF446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AG$290:AG446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AH$290:AH446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AI$290:AI446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AJ$290:AJ446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AK$290:AK446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AL$290:AL446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AM$290:AM446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AN$290:AN446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AO$290:AO446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AP$290:AP446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AQ$290:AQ446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AR$290:AR446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AS$290:AS446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AT$290:AT446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AU$290:AU446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AV$290:AV446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AW$290:AW446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AX$290:AX446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AY$290:AY446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(AZ$290:AZ446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BA$290:BA446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BB$290:BB446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BC$290:BC446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BD$290:BD446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BE$290:BE446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BF$290:BF446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BG$290:BG446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BH$290:BH446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BI$290:BI446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BJ$290:BJ446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BK$290:BK446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BL$290:BL446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BM$290:BM446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BN$290:BN446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BO$290:BO446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BP$290:BP446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BQ$290:BQ446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BR$290:BR446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BS$290:BS446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BT$290:BT446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BU$290:BU446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BV$290:BV446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BW$290:BW446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BX$290:BX446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BY$290:BY446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(BZ$290:BZ446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CA$290:CA446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CB$290:CB446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CC$290:CC446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CD$290:CD446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CE$290:CE446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CF$290:CF446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CG$290:CG446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CH$290:CH446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CI$290:CI446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CJ$290:CJ446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CK$290:CK446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CL$290:CL446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CM$290:CM446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CN$290:CN446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CO$290:CO446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CP$290:CP446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CQ$290:CQ446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CR$290:CR446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CS$290:CS446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CT$290:CT446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CU$290:CU446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CV$290:CV446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CW$290:CW446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CX$290:CX446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CY$290:CY446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(CZ$290:CZ446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DA$290:DA446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DB$290:DB446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DC$290:DC446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DD$290:DD446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DE$290:DE446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DF$290:DF446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DG$290:DG446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DH$290:DH446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DI$290:DI446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DJ$290:DJ446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DK$290:DK446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DL$290:DL446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DM$290:DM446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DN$290:DN446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DO$290:DO446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DP$290:DP446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DQ$290:DQ446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DR$290:DR446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DS$290:DS446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DT$290:DT446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DU$290:DU446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DV$290:DV446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DW$290:DW446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DX$290:DX446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DY$290:DY446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(DZ$290:DZ446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(EA$290:EA446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(EB$290:EB446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(EC$290:EC446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(ED$290:ED446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(EE$290:EE446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(EF$290:EF446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(EG$290:EG446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(EH$290:EH446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0},{"$f":"SUMIFS(EI$290:EI446,$A$290:$A446,$A2032,$D$290:$D446,$C2032)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2032,$D$15:$D$287,$C2032)","v":0}]
[6,1,"total_debt_service","levered_net_cash_flow_before_partnership_costs","","Suite 6 - Blank",{"$f":"SUMIFS(G$290:G449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(H$290:H449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(I$290:I449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(J$290:J449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(K$290:K449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(L$290:L449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(M$290:M449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(N$290:N449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(O$290:O449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(P$290:P449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(Q$290:Q449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(R$290:R449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(S$290:S449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(T$290:T449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(U$290:U449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(V$290:V449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(W$290:W449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(X$290:X449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(Y$290:Y449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(Z$290:Z449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AA$290:AA449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AB$290:AB449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AC$290:AC449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AD$290:AD449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AE$290:AE449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AF$290:AF449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AG$290:AG449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AH$290:AH449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AI$290:AI449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AJ$290:AJ449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AK$290:AK449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AL$290:AL449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AM$290:AM449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AN$290:AN449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AO$290:AO449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AP$290:AP449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AQ$290:AQ449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AR$290:AR449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AS$290:AS449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AT$290:AT449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AU$290:AU449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AV$290:AV449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AW$290:AW449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AX$290:AX449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AY$290:AY449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(AZ$290:AZ449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BA$290:BA449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BB$290:BB449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BC$290:BC449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BD$290:BD449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BE$290:BE449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BF$290:BF449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BG$290:BG449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BH$290:BH449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BI$290:BI449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BJ$290:BJ449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BK$290:BK449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BL$290:BL449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BM$290:BM449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BN$290:BN449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BO$290:BO449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BP$290:BP449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BQ$290:BQ449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BR$290:BR449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BS$290:BS449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BT$290:BT449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BU$290:BU449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BV$290:BV449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BW$290:BW449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BX$290:BX449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BY$290:BY449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(BZ$290:BZ449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CA$290:CA449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CB$290:CB449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CC$290:CC449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CD$290:CD449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CE$290:CE449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CF$290:CF449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CG$290:CG449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CH$290:CH449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CI$290:CI449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CJ$290:CJ449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CK$290:CK449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CL$290:CL449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CM$290:CM449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CN$290:CN449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CO$290:CO449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CP$290:CP449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CQ$290:CQ449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CR$290:CR449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CS$290:CS449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CT$290:CT449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CU$290:CU449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CV$290:CV449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CW$290:CW449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CX$290:CX449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CY$290:CY449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(CZ$290:CZ449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DA$290:DA449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DB$290:DB449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DC$290:DC449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DD$290:DD449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DE$290:DE449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DF$290:DF449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DG$290:DG449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DH$290:DH449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DI$290:DI449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DJ$290:DJ449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DK$290:DK449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DL$290:DL449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DM$290:DM449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DN$290:DN449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DO$290:DO449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DP$290:DP449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DQ$290:DQ449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DR$290:DR449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DS$290:DS449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DT$290:DT449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DU$290:DU449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DV$290:DV449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DW$290:DW449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DX$290:DX449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DY$290:DY449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(DZ$290:DZ449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(EA$290:EA449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(EB$290:EB449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(EC$290:EC449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(ED$290:ED449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(EE$290:EE449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(EF$290:EF449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(EG$290:EG449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(EH$290:EH449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0},{"$f":"SUMIFS(EI$290:EI449,$A$290:$A449,$A2035,$D$290:$D449,$C2035)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2035,$D$15:$D$287,$C2035)","v":0}]
[7,1,"all_credit_loss","net_rental_income","","Suite 7 - Blank",{"$f":"SUMIFS(G$290:G461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(H$290:H461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(I$290:I461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(J$290:J461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(K$290:K461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(L$290:L461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(M$290:M461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(N$290:N461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(O$290:O461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(P$290:P461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(Q$290:Q461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(R$290:R461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(S$290:S461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(T$290:T461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(U$290:U461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(V$290:V461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(W$290:W461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(X$290:X461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(Y$290:Y461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(Z$290:Z461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AA$290:AA461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AB$290:AB461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AC$290:AC461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AD$290:AD461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AE$290:AE461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AF$290:AF461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AG$290:AG461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AH$290:AH461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AI$290:AI461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AJ$290:AJ461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AK$290:AK461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AL$290:AL461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AM$290:AM461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AN$290:AN461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AO$290:AO461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AP$290:AP461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AQ$290:AQ461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AR$290:AR461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AS$290:AS461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AT$290:AT461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AU$290:AU461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AV$290:AV461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AW$290:AW461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AX$290:AX461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AY$290:AY461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(AZ$290:AZ461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BA$290:BA461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BB$290:BB461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BC$290:BC461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BD$290:BD461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BE$290:BE461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BF$290:BF461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BG$290:BG461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BH$290:BH461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BI$290:BI461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BJ$290:BJ461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BK$290:BK461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BL$290:BL461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BM$290:BM461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BN$290:BN461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BO$290:BO461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BP$290:BP461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BQ$290:BQ461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BR$290:BR461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BS$290:BS461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BT$290:BT461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BU$290:BU461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BV$290:BV461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BW$290:BW461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BX$290:BX461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BY$290:BY461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(BZ$290:BZ461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CA$290:CA461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CB$290:CB461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CC$290:CC461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CD$290:CD461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CE$290:CE461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CF$290:CF461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CG$290:CG461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CH$290:CH461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CI$290:CI461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CJ$290:CJ461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CK$290:CK461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CL$290:CL461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CM$290:CM461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CN$290:CN461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CO$290:CO461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CP$290:CP461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CQ$290:CQ461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CR$290:CR461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CS$290:CS461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CT$290:CT461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CU$290:CU461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CV$290:CV461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CW$290:CW461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CX$290:CX461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CY$290:CY461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(CZ$290:CZ461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DA$290:DA461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DB$290:DB461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DC$290:DC461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DD$290:DD461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DE$290:DE461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DF$290:DF461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DG$290:DG461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DH$290:DH461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DI$290:DI461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DJ$290:DJ461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DK$290:DK461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DL$290:DL461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DM$290:DM461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DN$290:DN461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DO$290:DO461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DP$290:DP461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DQ$290:DQ461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DR$290:DR461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DS$290:DS461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DT$290:DT461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DU$290:DU461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DV$290:DV461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DW$290:DW461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DX$290:DX461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DY$290:DY461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(DZ$290:DZ461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(EA$290:EA461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(EB$290:EB461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(EC$290:EC461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(ED$290:ED461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(EE$290:EE461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(EF$290:EF461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(EG$290:EG461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(EH$290:EH461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0},{"$f":"SUMIFS(EI$290:EI461,$A$290:$A461,$A2047,$D$290:$D461,$C2047)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2047,$D$15:$D$287,$C2047)","v":0}]
[7,1,"all_tenant_improvements","total_leasing_costs","","Suite 7 - Blank",{"$f":"SUMIFS(G$290:G468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(H$290:H468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(I$290:I468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(J$290:J468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(K$290:K468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(L$290:L468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(M$290:M468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(N$290:N468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(O$290:O468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(P$290:P468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(Q$290:Q468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(R$290:R468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(S$290:S468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(T$290:T468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(U$290:U468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(V$290:V468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(W$290:W468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(X$290:X468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(Y$290:Y468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(Z$290:Z468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AA$290:AA468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AB$290:AB468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AC$290:AC468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AD$290:AD468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AE$290:AE468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AF$290:AF468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AG$290:AG468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AH$290:AH468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AI$290:AI468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AJ$290:AJ468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AK$290:AK468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AL$290:AL468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AM$290:AM468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AN$290:AN468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AO$290:AO468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AP$290:AP468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AQ$290:AQ468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AR$290:AR468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AS$290:AS468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AT$290:AT468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AU$290:AU468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AV$290:AV468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AW$290:AW468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AX$290:AX468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AY$290:AY468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(AZ$290:AZ468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BA$290:BA468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BB$290:BB468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BC$290:BC468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BD$290:BD468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BE$290:BE468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BF$290:BF468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BG$290:BG468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BH$290:BH468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BI$290:BI468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BJ$290:BJ468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BK$290:BK468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BL$290:BL468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BM$290:BM468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BN$290:BN468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BO$290:BO468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BP$290:BP468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BQ$290:BQ468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BR$290:BR468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BS$290:BS468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BT$290:BT468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BU$290:BU468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BV$290:BV468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BW$290:BW468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BX$290:BX468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BY$290:BY468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(BZ$290:BZ468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CA$290:CA468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CB$290:CB468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CC$290:CC468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CD$290:CD468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CE$290:CE468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CF$290:CF468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CG$290:CG468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CH$290:CH468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CI$290:CI468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CJ$290:CJ468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CK$290:CK468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CL$290:CL468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CM$290:CM468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CN$290:CN468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CO$290:CO468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CP$290:CP468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CQ$290:CQ468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CR$290:CR468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CS$290:CS468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CT$290:CT468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CU$290:CU468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CV$290:CV468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CW$290:CW468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CX$290:CX468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CY$290:CY468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(CZ$290:CZ468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DA$290:DA468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DB$290:DB468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DC$290:DC468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DD$290:DD468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DE$290:DE468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DF$290:DF468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DG$290:DG468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DH$290:DH468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DI$290:DI468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DJ$290:DJ468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DK$290:DK468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DL$290:DL468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DM$290:DM468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DN$290:DN468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DO$290:DO468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DP$290:DP468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DQ$290:DQ468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DR$290:DR468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DS$290:DS468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DT$290:DT468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DU$290:DU468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DV$290:DV468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DW$290:DW468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DX$290:DX468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DY$290:DY468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(DZ$290:DZ468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(EA$290:EA468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(EB$290:EB468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(EC$290:EC468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(ED$290:ED468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(EE$290:EE468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(EF$290:EF468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(EG$290:EG468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(EH$290:EH468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0},{"$f":"SUMIFS(EI$290:EI468,$A$290:$A468,$A2054,$D$290:$D468,$C2054)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2054,$D$15:$D$287,$C2054)","v":0}]
[7,1,"all_loan_fees","total_loan_balance_and_fees","","Suite 7 - Blank",{"$f":"SUMIFS(G$290:G480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(H$290:H480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(I$290:I480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(J$290:J480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(K$290:K480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(L$290:L480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(M$290:M480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(N$290:N480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(O$290:O480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(P$290:P480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(Q$290:Q480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(R$290:R480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(S$290:S480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(T$290:T480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(U$290:U480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(V$290:V480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(W$290:W480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(X$290:X480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(Y$290:Y480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(Z$290:Z480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AA$290:AA480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AB$290:AB480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AC$290:AC480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AD$290:AD480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AE$290:AE480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AF$290:AF480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AG$290:AG480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AH$290:AH480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AI$290:AI480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AJ$290:AJ480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AK$290:AK480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AL$290:AL480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AM$290:AM480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AN$290:AN480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AO$290:AO480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AP$290:AP480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AQ$290:AQ480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AR$290:AR480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AS$290:AS480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AT$290:AT480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AU$290:AU480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AV$290:AV480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AW$290:AW480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AX$290:AX480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AY$290:AY480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(AZ$290:AZ480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BA$290:BA480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BB$290:BB480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BC$290:BC480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BD$290:BD480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BE$290:BE480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BF$290:BF480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BG$290:BG480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BH$290:BH480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BI$290:BI480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BJ$290:BJ480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BK$290:BK480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BL$290:BL480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BM$290:BM480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BN$290:BN480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BO$290:BO480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BP$290:BP480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BQ$290:BQ480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BR$290:BR480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BS$290:BS480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BT$290:BT480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BU$290:BU480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BV$290:BV480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BW$290:BW480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BX$290:BX480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BY$290:BY480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(BZ$290:BZ480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CA$290:CA480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CB$290:CB480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CC$290:CC480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CD$290:CD480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CE$290:CE480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CF$290:CF480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CG$290:CG480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CH$290:CH480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CI$290:CI480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CJ$290:CJ480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CK$290:CK480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CL$290:CL480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CM$290:CM480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CN$290:CN480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CO$290:CO480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CP$290:CP480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CQ$290:CQ480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CR$290:CR480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CS$290:CS480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CT$290:CT480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CU$290:CU480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CV$290:CV480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CW$290:CW480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CX$290:CX480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CY$290:CY480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(CZ$290:CZ480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DA$290:DA480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DB$290:DB480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DC$290:DC480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DD$290:DD480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DE$290:DE480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DF$290:DF480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DG$290:DG480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DH$290:DH480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DI$290:DI480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DJ$290:DJ480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DK$290:DK480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DL$290:DL480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DM$290:DM480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DN$290:DN480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DO$290:DO480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DP$290:DP480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DQ$290:DQ480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DR$290:DR480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DS$290:DS480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DT$290:DT480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DU$290:DU480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DV$290:DV480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DW$290:DW480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DX$290:DX480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DY$290:DY480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(DZ$290:DZ480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(EA$290:EA480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(EB$290:EB480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(EC$290:EC480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(ED$290:ED480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(EE$290:EE480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(EF$290:EF480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(EG$290:EG480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(EH$290:EH480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0},{"$f":"SUMIFS(EI$290:EI480,$A$290:$A480,$A2066,$D$290:$D480,$C2066)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2066,$D$15:$D$287,$C2066)","v":0}]
[8,1,"total_other_income","effective_gross_revenue","","Suite 8 - Blank",{"$f":"SUMIFS(G$290:G492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(H$290:H492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(I$290:I492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(J$290:J492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(K$290:K492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(L$290:L492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(M$290:M492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(N$290:N492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(O$290:O492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(P$290:P492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(Q$290:Q492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(R$290:R492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(S$290:S492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(T$290:T492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(U$290:U492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(V$290:V492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(W$290:W492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(X$290:X492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(Y$290:Y492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(Z$290:Z492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AA$290:AA492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AB$290:AB492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AC$290:AC492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AD$290:AD492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AE$290:AE492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AF$290:AF492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AG$290:AG492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AH$290:AH492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AI$290:AI492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AJ$290:AJ492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AK$290:AK492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AL$290:AL492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AM$290:AM492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AN$290:AN492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AO$290:AO492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AP$290:AP492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AQ$290:AQ492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AR$290:AR492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AS$290:AS492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AT$290:AT492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AU$290:AU492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AV$290:AV492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AW$290:AW492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AX$290:AX492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AY$290:AY492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(AZ$290:AZ492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BA$290:BA492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BB$290:BB492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BC$290:BC492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BD$290:BD492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BE$290:BE492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BF$290:BF492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BG$290:BG492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BH$290:BH492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BI$290:BI492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BJ$290:BJ492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BK$290:BK492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BL$290:BL492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BM$290:BM492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BN$290:BN492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BO$290:BO492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BP$290:BP492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BQ$290:BQ492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BR$290:BR492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BS$290:BS492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BT$290:BT492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BU$290:BU492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BV$290:BV492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BW$290:BW492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BX$290:BX492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BY$290:BY492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(BZ$290:BZ492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CA$290:CA492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CB$290:CB492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CC$290:CC492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CD$290:CD492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CE$290:CE492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CF$290:CF492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CG$290:CG492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CH$290:CH492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CI$290:CI492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CJ$290:CJ492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CK$290:CK492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CL$290:CL492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CM$290:CM492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CN$290:CN492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CO$290:CO492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CP$290:CP492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CQ$290:CQ492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CR$290:CR492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CS$290:CS492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CT$290:CT492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CU$290:CU492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CV$290:CV492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CW$290:CW492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CX$290:CX492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CY$290:CY492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(CZ$290:CZ492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DA$290:DA492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DB$290:DB492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DC$290:DC492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DD$290:DD492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DE$290:DE492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DF$290:DF492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DG$290:DG492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DH$290:DH492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DI$290:DI492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DJ$290:DJ492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DK$290:DK492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DL$290:DL492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DM$290:DM492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DN$290:DN492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DO$290:DO492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DP$290:DP492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DQ$290:DQ492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DR$290:DR492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DS$290:DS492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DT$290:DT492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DU$290:DU492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DV$290:DV492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DW$290:DW492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DX$290:DX492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DY$290:DY492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(DZ$290:DZ492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(EA$290:EA492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(EB$290:EB492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(EC$290:EC492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(ED$290:ED492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(EE$290:EE492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(EF$290:EF492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(EG$290:EG492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(EH$290:EH492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0},{"$f":"SUMIFS(EI$290:EI492,$A$290:$A492,$A2078,$D$290:$D492,$C2078)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2078,$D$15:$D$287,$C2078)","v":0}]
[8,1,"total_leasing_and_capital_costs","cash_flow_before_debt_service","","Suite 8 - Blank",{"$f":"SUMIFS(G$290:G499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(H$290:H499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(I$290:I499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(J$290:J499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(K$290:K499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(L$290:L499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(M$290:M499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(N$290:N499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(O$290:O499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(P$290:P499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(Q$290:Q499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(R$290:R499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(S$290:S499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(T$290:T499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(U$290:U499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(V$290:V499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(W$290:W499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(X$290:X499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(Y$290:Y499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(Z$290:Z499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AA$290:AA499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AB$290:AB499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AC$290:AC499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AD$290:AD499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AE$290:AE499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AF$290:AF499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AG$290:AG499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AH$290:AH499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AI$290:AI499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AJ$290:AJ499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AK$290:AK499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AL$290:AL499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AM$290:AM499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AN$290:AN499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AO$290:AO499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AP$290:AP499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AQ$290:AQ499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AR$290:AR499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AS$290:AS499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AT$290:AT499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AU$290:AU499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AV$290:AV499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AW$290:AW499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AX$290:AX499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AY$290:AY499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(AZ$290:AZ499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BA$290:BA499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BB$290:BB499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BC$290:BC499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BD$290:BD499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BE$290:BE499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BF$290:BF499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BG$290:BG499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BH$290:BH499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BI$290:BI499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BJ$290:BJ499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BK$290:BK499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BL$290:BL499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BM$290:BM499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BN$290:BN499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BO$290:BO499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BP$290:BP499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BQ$290:BQ499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BR$290:BR499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BS$290:BS499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BT$290:BT499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BU$290:BU499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BV$290:BV499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BW$290:BW499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BX$290:BX499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BY$290:BY499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(BZ$290:BZ499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CA$290:CA499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CB$290:CB499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CC$290:CC499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CD$290:CD499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CE$290:CE499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CF$290:CF499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CG$290:CG499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CH$290:CH499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CI$290:CI499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CJ$290:CJ499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CK$290:CK499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CL$290:CL499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CM$290:CM499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CN$290:CN499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CO$290:CO499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CP$290:CP499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CQ$290:CQ499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CR$290:CR499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CS$290:CS499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CT$290:CT499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CU$290:CU499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CV$290:CV499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CW$290:CW499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CX$290:CX499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CY$290:CY499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(CZ$290:CZ499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DA$290:DA499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DB$290:DB499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DC$290:DC499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DD$290:DD499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DE$290:DE499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DF$290:DF499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DG$290:DG499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DH$290:DH499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DI$290:DI499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DJ$290:DJ499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DK$290:DK499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DL$290:DL499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DM$290:DM499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DN$290:DN499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DO$290:DO499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DP$290:DP499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DQ$290:DQ499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DR$290:DR499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DS$290:DS499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DT$290:DT499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DU$290:DU499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DV$290:DV499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DW$290:DW499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DX$290:DX499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DY$290:DY499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(DZ$290:DZ499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(EA$290:EA499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(EB$290:EB499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(EC$290:EC499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(ED$290:ED499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(EE$290:EE499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(EF$290:EF499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(EG$290:EG499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(EH$290:EH499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0},{"$f":"SUMIFS(EI$290:EI499,$A$290:$A499,$A2085,$D$290:$D499,$C2085)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2085,$D$15:$D$287,$C2085)","v":0}]
[8,1,"levered_net_cash_flow_before_partnership_costs","levered_net_cash_flow","","Suite 8 - Blank",{"$f":"SUMIFS(G$290:G511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(H$290:H511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(I$290:I511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(J$290:J511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(K$290:K511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(L$290:L511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(M$290:M511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(N$290:N511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(O$290:O511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(P$290:P511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(Q$290:Q511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(R$290:R511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(S$290:S511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(T$290:T511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(U$290:U511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(V$290:V511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(W$290:W511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(X$290:X511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(Y$290:Y511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(Z$290:Z511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AA$290:AA511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AB$290:AB511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AC$290:AC511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AD$290:AD511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AE$290:AE511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AF$290:AF511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AG$290:AG511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AH$290:AH511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AI$290:AI511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AJ$290:AJ511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AK$290:AK511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AL$290:AL511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AM$290:AM511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AN$290:AN511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AO$290:AO511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AP$290:AP511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AQ$290:AQ511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AR$290:AR511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AS$290:AS511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AT$290:AT511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AU$290:AU511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AV$290:AV511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AW$290:AW511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AX$290:AX511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AY$290:AY511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(AZ$290:AZ511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BA$290:BA511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BB$290:BB511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BC$290:BC511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BD$290:BD511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BE$290:BE511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BF$290:BF511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BG$290:BG511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BH$290:BH511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BI$290:BI511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BJ$290:BJ511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BK$290:BK511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BL$290:BL511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BM$290:BM511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BN$290:BN511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BO$290:BO511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BP$290:BP511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BQ$290:BQ511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BR$290:BR511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BS$290:BS511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BT$290:BT511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BU$290:BU511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BV$290:BV511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BW$290:BW511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BX$290:BX511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BY$290:BY511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(BZ$290:BZ511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CA$290:CA511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CB$290:CB511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CC$290:CC511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CD$290:CD511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CE$290:CE511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CF$290:CF511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CG$290:CG511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CH$290:CH511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CI$290:CI511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CJ$290:CJ511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CK$290:CK511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CL$290:CL511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CM$290:CM511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CN$290:CN511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CO$290:CO511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CP$290:CP511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CQ$290:CQ511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CR$290:CR511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CS$290:CS511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CT$290:CT511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CU$290:CU511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CV$290:CV511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CW$290:CW511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CX$290:CX511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CY$290:CY511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(CZ$290:CZ511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DA$290:DA511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DB$290:DB511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DC$290:DC511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DD$290:DD511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DE$290:DE511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DF$290:DF511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DG$290:DG511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DH$290:DH511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DI$290:DI511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DJ$290:DJ511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DK$290:DK511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DL$290:DL511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DM$290:DM511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DN$290:DN511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DO$290:DO511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DP$290:DP511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DQ$290:DQ511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DR$290:DR511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DS$290:DS511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DT$290:DT511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DU$290:DU511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DV$290:DV511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DW$290:DW511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DX$290:DX511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DY$290:DY511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(DZ$290:DZ511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(EA$290:EA511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(EB$290:EB511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(EC$290:EC511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(ED$290:ED511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(EE$290:EE511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(EF$290:EF511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(EG$290:EG511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(EH$290:EH511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0},{"$f":"SUMIFS(EI$290:EI511,$A$290:$A511,$A2097,$D$290:$D511,$C2097)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2097,$D$15:$D$287,$C2097)","v":0}]
[9,1,"net_rental_income","effective_gross_revenue","","Suite 9 - Blank",{"$f":"SUMIFS(G$290:G518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(H$290:H518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(I$290:I518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(J$290:J518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(K$290:K518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(L$290:L518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(M$290:M518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(N$290:N518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(O$290:O518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(P$290:P518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(Q$290:Q518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(R$290:R518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(S$290:S518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(T$290:T518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(U$290:U518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(V$290:V518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(W$290:W518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(X$290:X518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(Y$290:Y518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(Z$290:Z518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AA$290:AA518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AB$290:AB518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AC$290:AC518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AD$290:AD518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AE$290:AE518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AF$290:AF518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AG$290:AG518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AH$290:AH518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AI$290:AI518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AJ$290:AJ518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AK$290:AK518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AL$290:AL518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AM$290:AM518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AN$290:AN518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AO$290:AO518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AP$290:AP518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AQ$290:AQ518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AR$290:AR518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AS$290:AS518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AT$290:AT518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AU$290:AU518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AV$290:AV518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AW$290:AW518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AX$290:AX518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AY$290:AY518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(AZ$290:AZ518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BA$290:BA518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BB$290:BB518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BC$290:BC518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BD$290:BD518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BE$290:BE518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BF$290:BF518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BG$290:BG518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BH$290:BH518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BI$290:BI518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BJ$290:BJ518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BK$290:BK518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BL$290:BL518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BM$290:BM518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BN$290:BN518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BO$290:BO518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BP$290:BP518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BQ$290:BQ518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BR$290:BR518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BS$290:BS518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BT$290:BT518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BU$290:BU518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BV$290:BV518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BW$290:BW518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BX$290:BX518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BY$290:BY518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(BZ$290:BZ518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CA$290:CA518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CB$290:CB518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CC$290:CC518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CD$290:CD518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CE$290:CE518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CF$290:CF518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CG$290:CG518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CH$290:CH518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CI$290:CI518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CJ$290:CJ518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CK$290:CK518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CL$290:CL518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CM$290:CM518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CN$290:CN518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CO$290:CO518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CP$290:CP518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CQ$290:CQ518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CR$290:CR518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CS$290:CS518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CT$290:CT518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CU$290:CU518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CV$290:CV518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CW$290:CW518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CX$290:CX518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CY$290:CY518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(CZ$290:CZ518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DA$290:DA518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DB$290:DB518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DC$290:DC518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DD$290:DD518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DE$290:DE518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DF$290:DF518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DG$290:DG518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DH$290:DH518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DI$290:DI518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DJ$290:DJ518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DK$290:DK518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DL$290:DL518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DM$290:DM518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DN$290:DN518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DO$290:DO518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DP$290:DP518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DQ$290:DQ518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DR$290:DR518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DS$290:DS518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DT$290:DT518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DU$290:DU518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DV$290:DV518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DW$290:DW518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DX$290:DX518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DY$290:DY518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(DZ$290:DZ518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(EA$290:EA518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(EB$290:EB518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(EC$290:EC518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(ED$290:ED518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(EE$290:EE518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(EF$290:EF518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(EG$290:EG518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(EH$290:EH518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0},{"$f":"SUMIFS(EI$290:EI518,$A$290:$A518,$A2104,$D$290:$D518,$C2104)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2104,$D$15:$D$287,$C2104)","v":0}]
[9,1,"effective_gross_revenue","noi","","Suite 9 - Blank",{"$f":"SUMIFS(G$290:G521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(H$290:H521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(I$290:I521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(J$290:J521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(K$290:K521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(L$290:L521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(M$290:M521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(N$290:N521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(O$290:O521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(P$290:P521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(Q$290:Q521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(R$290:R521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(S$290:S521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(T$290:T521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(U$290:U521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(V$290:V521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(W$290:W521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(X$290:X521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(Y$290:Y521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(Z$290:Z521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AA$290:AA521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AB$290:AB521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AC$290:AC521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AD$290:AD521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AE$290:AE521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AF$290:AF521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AG$290:AG521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AH$290:AH521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AI$290:AI521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AJ$290:AJ521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AK$290:AK521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AL$290:AL521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AM$290:AM521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AN$290:AN521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AO$290:AO521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AP$290:AP521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AQ$290:AQ521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AR$290:AR521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AS$290:AS521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AT$290:AT521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AU$290:AU521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AV$290:AV521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AW$290:AW521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AX$290:AX521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AY$290:AY521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(AZ$290:AZ521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BA$290:BA521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BB$290:BB521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BC$290:BC521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BD$290:BD521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BE$290:BE521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BF$290:BF521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BG$290:BG521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BH$290:BH521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BI$290:BI521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BJ$290:BJ521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BK$290:BK521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BL$290:BL521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BM$290:BM521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BN$290:BN521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BO$290:BO521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BP$290:BP521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BQ$290:BQ521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BR$290:BR521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BS$290:BS521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BT$290:BT521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BU$290:BU521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BV$290:BV521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BW$290:BW521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BX$290:BX521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BY$290:BY521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(BZ$290:BZ521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CA$290:CA521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CB$290:CB521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CC$290:CC521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CD$290:CD521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CE$290:CE521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CF$290:CF521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CG$290:CG521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CH$290:CH521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CI$290:CI521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CJ$290:CJ521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CK$290:CK521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CL$290:CL521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CM$290:CM521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CN$290:CN521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CO$290:CO521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CP$290:CP521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CQ$290:CQ521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CR$290:CR521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CS$290:CS521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CT$290:CT521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CU$290:CU521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CV$290:CV521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CW$290:CW521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CX$290:CX521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CY$290:CY521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(CZ$290:CZ521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DA$290:DA521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DB$290:DB521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DC$290:DC521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DD$290:DD521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DE$290:DE521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DF$290:DF521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DG$290:DG521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DH$290:DH521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DI$290:DI521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DJ$290:DJ521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DK$290:DK521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DL$290:DL521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DM$290:DM521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DN$290:DN521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DO$290:DO521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DP$290:DP521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DQ$290:DQ521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DR$290:DR521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DS$290:DS521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DT$290:DT521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DU$290:DU521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DV$290:DV521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DW$290:DW521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DX$290:DX521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DY$290:DY521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(DZ$290:DZ521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(EA$290:EA521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(EB$290:EB521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(EC$290:EC521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(ED$290:ED521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(EE$290:EE521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(EF$290:EF521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(EG$290:EG521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(EH$290:EH521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0},{"$f":"SUMIFS(EI$290:EI521,$A$290:$A521,$A2107,$D$290:$D521,$C2107)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2107,$D$15:$D$287,$C2107)","v":0}]
[9,1,"all_amortization","total_debt_service","","Suite 9 - Blank",{"$f":"SUMIFS(G$290:G532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(H$290:H532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(I$290:I532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(J$290:J532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(K$290:K532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(L$290:L532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(M$290:M532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(N$290:N532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(O$290:O532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(P$290:P532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(Q$290:Q532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(R$290:R532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(S$290:S532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(T$290:T532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(U$290:U532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(V$290:V532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(W$290:W532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(X$290:X532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(Y$290:Y532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(Z$290:Z532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AA$290:AA532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AB$290:AB532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AC$290:AC532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AD$290:AD532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AE$290:AE532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AF$290:AF532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AG$290:AG532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AH$290:AH532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AI$290:AI532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AJ$290:AJ532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AK$290:AK532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AL$290:AL532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AM$290:AM532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AN$290:AN532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AO$290:AO532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AP$290:AP532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AQ$290:AQ532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AR$290:AR532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AS$290:AS532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AT$290:AT532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AU$290:AU532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AV$290:AV532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AW$290:AW532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AX$290:AX532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AY$290:AY532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(AZ$290:AZ532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BA$290:BA532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BB$290:BB532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BC$290:BC532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BD$290:BD532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BE$290:BE532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BF$290:BF532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BG$290:BG532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BH$290:BH532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BI$290:BI532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BJ$290:BJ532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BK$290:BK532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BL$290:BL532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BM$290:BM532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BN$290:BN532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BO$290:BO532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BP$290:BP532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BQ$290:BQ532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BR$290:BR532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BS$290:BS532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BT$290:BT532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BU$290:BU532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BV$290:BV532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BW$290:BW532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BX$290:BX532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BY$290:BY532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(BZ$290:BZ532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CA$290:CA532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CB$290:CB532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CC$290:CC532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CD$290:CD532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CE$290:CE532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CF$290:CF532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CG$290:CG532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CH$290:CH532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CI$290:CI532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CJ$290:CJ532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CK$290:CK532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CL$290:CL532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CM$290:CM532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CN$290:CN532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CO$290:CO532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CP$290:CP532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CQ$290:CQ532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CR$290:CR532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CS$290:CS532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CT$290:CT532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CU$290:CU532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CV$290:CV532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CW$290:CW532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CX$290:CX532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CY$290:CY532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(CZ$290:CZ532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DA$290:DA532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DB$290:DB532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DC$290:DC532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DD$290:DD532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DE$290:DE532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DF$290:DF532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DG$290:DG532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DH$290:DH532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DI$290:DI532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DJ$290:DJ532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DK$290:DK532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DL$290:DL532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DM$290:DM532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DN$290:DN532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DO$290:DO532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DP$290:DP532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DQ$290:DQ532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DR$290:DR532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DS$290:DS532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DT$290:DT532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DU$290:DU532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DV$290:DV532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DW$290:DW532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DX$290:DX532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DY$290:DY532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(DZ$290:DZ532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(EA$290:EA532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(EB$290:EB532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(EC$290:EC532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(ED$290:ED532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(EE$290:EE532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(EF$290:EF532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(EG$290:EG532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(EH$290:EH532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0},{"$f":"SUMIFS(EI$290:EI532,$A$290:$A532,$A2118,$D$290:$D532,$C2118)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2118,$D$15:$D$287,$C2118)","v":0}]
[9,1,"levered_net_cash_flow",0,"","Suite 9 - Blank",{"$f":"SUMIFS(G$290:G541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(H$290:H541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(I$290:I541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(J$290:J541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(K$290:K541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(L$290:L541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(M$290:M541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(N$290:N541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(O$290:O541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(P$290:P541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(Q$290:Q541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(R$290:R541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(S$290:S541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(T$290:T541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(U$290:U541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(V$290:V541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(W$290:W541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(X$290:X541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(Y$290:Y541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(Z$290:Z541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AA$290:AA541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AB$290:AB541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AC$290:AC541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AD$290:AD541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AE$290:AE541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AF$290:AF541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AG$290:AG541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AH$290:AH541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AI$290:AI541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AJ$290:AJ541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AK$290:AK541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AL$290:AL541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AM$290:AM541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AN$290:AN541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AO$290:AO541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AP$290:AP541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AQ$290:AQ541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AR$290:AR541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AS$290:AS541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AT$290:AT541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AU$290:AU541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AV$290:AV541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AW$290:AW541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AX$290:AX541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AY$290:AY541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(AZ$290:AZ541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BA$290:BA541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BB$290:BB541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BC$290:BC541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BD$290:BD541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BE$290:BE541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BF$290:BF541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BG$290:BG541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BH$290:BH541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BI$290:BI541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BJ$290:BJ541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BK$290:BK541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BL$290:BL541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BM$290:BM541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BN$290:BN541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BO$290:BO541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BP$290:BP541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BQ$290:BQ541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BR$290:BR541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BS$290:BS541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BT$290:BT541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BU$290:BU541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BV$290:BV541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BW$290:BW541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BX$290:BX541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BY$290:BY541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(BZ$290:BZ541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CA$290:CA541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CB$290:CB541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CC$290:CC541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CD$290:CD541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CE$290:CE541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CF$290:CF541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CG$290:CG541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CH$290:CH541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CI$290:CI541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CJ$290:CJ541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CK$290:CK541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CL$290:CL541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CM$290:CM541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CN$290:CN541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CO$290:CO541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CP$290:CP541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CQ$290:CQ541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CR$290:CR541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CS$290:CS541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CT$290:CT541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CU$290:CU541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CV$290:CV541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CW$290:CW541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CX$290:CX541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CY$290:CY541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(CZ$290:CZ541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DA$290:DA541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DB$290:DB541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DC$290:DC541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DD$290:DD541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DE$290:DE541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DF$290:DF541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DG$290:DG541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DH$290:DH541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DI$290:DI541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DJ$290:DJ541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DK$290:DK541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DL$290:DL541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DM$290:DM541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DN$290:DN541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DO$290:DO541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DP$290:DP541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DQ$290:DQ541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DR$290:DR541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DS$290:DS541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DT$290:DT541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DU$290:DU541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DV$290:DV541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DW$290:DW541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DX$290:DX541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DY$290:DY541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(DZ$290:DZ541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(EA$290:EA541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(EB$290:EB541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(EC$290:EC541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(ED$290:ED541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(EE$290:EE541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(EF$290:EF541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(EG$290:EG541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(EH$290:EH541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0},{"$f":"SUMIFS(EI$290:EI541,$A$290:$A541,$A2127,$D$290:$D541,$C2127)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2127,$D$15:$D$287,$C2127)","v":0}]
[10,1,"all_leasing_commissions","total_leasing_costs","","Suite 10 - Blank",{"$f":"SUMIFS(G$290:G553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(H$290:H553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(I$290:I553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(J$290:J553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(K$290:K553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(L$290:L553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(M$290:M553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(N$290:N553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(O$290:O553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(P$290:P553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(Q$290:Q553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(R$290:R553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(S$290:S553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(T$290:T553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(U$290:U553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(V$290:V553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(W$290:W553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(X$290:X553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(Y$290:Y553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(Z$290:Z553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AA$290:AA553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AB$290:AB553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AC$290:AC553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AD$290:AD553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AE$290:AE553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AF$290:AF553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AG$290:AG553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AH$290:AH553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AI$290:AI553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AJ$290:AJ553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AK$290:AK553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AL$290:AL553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AM$290:AM553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AN$290:AN553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AO$290:AO553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AP$290:AP553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AQ$290:AQ553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AR$290:AR553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AS$290:AS553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AT$290:AT553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AU$290:AU553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AV$290:AV553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AW$290:AW553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AX$290:AX553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AY$290:AY553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(AZ$290:AZ553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BA$290:BA553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BB$290:BB553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BC$290:BC553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BD$290:BD553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BE$290:BE553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BF$290:BF553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BG$290:BG553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BH$290:BH553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BI$290:BI553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BJ$290:BJ553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BK$290:BK553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BL$290:BL553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BM$290:BM553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BN$290:BN553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BO$290:BO553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BP$290:BP553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BQ$290:BQ553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BR$290:BR553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BS$290:BS553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BT$290:BT553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BU$290:BU553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BV$290:BV553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BW$290:BW553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BX$290:BX553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BY$290:BY553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(BZ$290:BZ553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CA$290:CA553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CB$290:CB553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CC$290:CC553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CD$290:CD553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CE$290:CE553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CF$290:CF553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CG$290:CG553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CH$290:CH553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CI$290:CI553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CJ$290:CJ553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CK$290:CK553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CL$290:CL553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CM$290:CM553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CN$290:CN553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CO$290:CO553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CP$290:CP553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CQ$290:CQ553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CR$290:CR553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CS$290:CS553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CT$290:CT553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CU$290:CU553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CV$290:CV553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CW$290:CW553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CX$290:CX553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CY$290:CY553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(CZ$290:CZ553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DA$290:DA553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DB$290:DB553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DC$290:DC553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DD$290:DD553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DE$290:DE553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DF$290:DF553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DG$290:DG553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DH$290:DH553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DI$290:DI553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DJ$290:DJ553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DK$290:DK553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DL$290:DL553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DM$290:DM553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DN$290:DN553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DO$290:DO553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DP$290:DP553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DQ$290:DQ553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DR$290:DR553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DS$290:DS553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DT$290:DT553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DU$290:DU553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DV$290:DV553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DW$290:DW553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DX$290:DX553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DY$290:DY553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(DZ$290:DZ553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(EA$290:EA553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(EB$290:EB553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(EC$290:EC553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(ED$290:ED553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(EE$290:EE553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(EF$290:EF553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(EG$290:EG553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(EH$290:EH553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0},{"$f":"SUMIFS(EI$290:EI553,$A$290:$A553,$A2139,$D$290:$D553,$C2139)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2139,$D$15:$D$287,$C2139)","v":0}]
[10,1,"total_loan_balance_and_fees","levered_net_cash_flow_before_partnership_costs","","Suite 10 - Blank",{"$f":"SUMIFS(G$290:G565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(H$290:H565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(I$290:I565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(J$290:J565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(K$290:K565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(L$290:L565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(M$290:M565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(N$290:N565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(O$290:O565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(P$290:P565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(Q$290:Q565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(R$290:R565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(S$290:S565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(T$290:T565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(U$290:U565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(V$290:V565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(W$290:W565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(X$290:X565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(Y$290:Y565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(Z$290:Z565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AA$290:AA565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AB$290:AB565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AC$290:AC565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AD$290:AD565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AE$290:AE565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AF$290:AF565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AG$290:AG565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AH$290:AH565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AI$290:AI565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AJ$290:AJ565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AK$290:AK565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AL$290:AL565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AM$290:AM565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AN$290:AN565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AO$290:AO565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AP$290:AP565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AQ$290:AQ565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AR$290:AR565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AS$290:AS565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AT$290:AT565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AU$290:AU565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AV$290:AV565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AW$290:AW565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AX$290:AX565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AY$290:AY565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(AZ$290:AZ565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BA$290:BA565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BB$290:BB565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BC$290:BC565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BD$290:BD565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BE$290:BE565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BF$290:BF565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BG$290:BG565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BH$290:BH565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BI$290:BI565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BJ$290:BJ565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BK$290:BK565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BL$290:BL565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BM$290:BM565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BN$290:BN565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BO$290:BO565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BP$290:BP565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BQ$290:BQ565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BR$290:BR565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BS$290:BS565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BT$290:BT565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BU$290:BU565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BV$290:BV565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BW$290:BW565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BX$290:BX565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BY$290:BY565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(BZ$290:BZ565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CA$290:CA565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CB$290:CB565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CC$290:CC565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CD$290:CD565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CE$290:CE565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CF$290:CF565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CG$290:CG565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CH$290:CH565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CI$290:CI565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CJ$290:CJ565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CK$290:CK565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CL$290:CL565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CM$290:CM565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CN$290:CN565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CO$290:CO565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CP$290:CP565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CQ$290:CQ565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CR$290:CR565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CS$290:CS565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CT$290:CT565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CU$290:CU565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CV$290:CV565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CW$290:CW565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CX$290:CX565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CY$290:CY565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(CZ$290:CZ565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DA$290:DA565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DB$290:DB565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DC$290:DC565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DD$290:DD565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DE$290:DE565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DF$290:DF565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DG$290:DG565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DH$290:DH565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DI$290:DI565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DJ$290:DJ565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DK$290:DK565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DL$290:DL565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DM$290:DM565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DN$290:DN565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DO$290:DO565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DP$290:DP565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DQ$290:DQ565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DR$290:DR565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DS$290:DS565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DT$290:DT565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DU$290:DU565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DV$290:DV565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DW$290:DW565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DX$290:DX565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DY$290:DY565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(DZ$290:DZ565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(EA$290:EA565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(EB$290:EB565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(EC$290:EC565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(ED$290:ED565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(EE$290:EE565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(EF$290:EF565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(EG$290:EG565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(EH$290:EH565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0},{"$f":"SUMIFS(EI$290:EI565,$A$290:$A565,$A2151,$D$290:$D565,$C2151)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2151,$D$15:$D$287,$C2151)","v":0}]
[11,1,"all_free_rent","net_rental_income","","Suite 11 - Blank",{"$f":"SUMIFS(G$290:G572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(H$290:H572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(I$290:I572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(J$290:J572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(K$290:K572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(L$290:L572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(M$290:M572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(N$290:N572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(O$290:O572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(P$290:P572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(Q$290:Q572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(R$290:R572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(S$290:S572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(T$290:T572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(U$290:U572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(V$290:V572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(W$290:W572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(X$290:X572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(Y$290:Y572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(Z$290:Z572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AA$290:AA572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AB$290:AB572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AC$290:AC572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AD$290:AD572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AE$290:AE572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AF$290:AF572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AG$290:AG572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AH$290:AH572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AI$290:AI572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AJ$290:AJ572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AK$290:AK572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AL$290:AL572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AM$290:AM572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AN$290:AN572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AO$290:AO572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AP$290:AP572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AQ$290:AQ572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AR$290:AR572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AS$290:AS572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AT$290:AT572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AU$290:AU572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AV$290:AV572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AW$290:AW572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AX$290:AX572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AY$290:AY572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(AZ$290:AZ572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BA$290:BA572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BB$290:BB572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BC$290:BC572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BD$290:BD572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BE$290:BE572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BF$290:BF572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BG$290:BG572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BH$290:BH572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BI$290:BI572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BJ$290:BJ572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BK$290:BK572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BL$290:BL572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BM$290:BM572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BN$290:BN572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BO$290:BO572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BP$290:BP572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BQ$290:BQ572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BR$290:BR572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BS$290:BS572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BT$290:BT572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BU$290:BU572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BV$290:BV572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BW$290:BW572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BX$290:BX572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BY$290:BY572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(BZ$290:BZ572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CA$290:CA572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CB$290:CB572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CC$290:CC572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CD$290:CD572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CE$290:CE572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CF$290:CF572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CG$290:CG572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CH$290:CH572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CI$290:CI572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CJ$290:CJ572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CK$290:CK572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CL$290:CL572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CM$290:CM572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CN$290:CN572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CO$290:CO572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CP$290:CP572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CQ$290:CQ572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CR$290:CR572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CS$290:CS572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CT$290:CT572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CU$290:CU572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CV$290:CV572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CW$290:CW572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CX$290:CX572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CY$290:CY572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(CZ$290:CZ572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DA$290:DA572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DB$290:DB572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DC$290:DC572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DD$290:DD572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DE$290:DE572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DF$290:DF572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DG$290:DG572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DH$290:DH572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DI$290:DI572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DJ$290:DJ572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DK$290:DK572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DL$290:DL572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DM$290:DM572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DN$290:DN572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DO$290:DO572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DP$290:DP572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DQ$290:DQ572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DR$290:DR572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DS$290:DS572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DT$290:DT572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DU$290:DU572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DV$290:DV572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DW$290:DW572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DX$290:DX572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DY$290:DY572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(DZ$290:DZ572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(EA$290:EA572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(EB$290:EB572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(EC$290:EC572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(ED$290:ED572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(EE$290:EE572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(EF$290:EF572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(EG$290:EG572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(EH$290:EH572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0},{"$f":"SUMIFS(EI$290:EI572,$A$290:$A572,$A2158,$D$290:$D572,$C2158)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2158,$D$15:$D$287,$C2158)","v":0}]
[11,1,"cash_flow_before_debt_service","unlevered_net_cash_flow","","Suite 11 - Blank",{"$f":"SUMIFS(G$290:G584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(H$290:H584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(I$290:I584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(J$290:J584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(K$290:K584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(L$290:L584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(M$290:M584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(N$290:N584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(O$290:O584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(P$290:P584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(Q$290:Q584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(R$290:R584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(S$290:S584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(T$290:T584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(U$290:U584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(V$290:V584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(W$290:W584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(X$290:X584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(Y$290:Y584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(Z$290:Z584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AA$290:AA584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AB$290:AB584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AC$290:AC584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AD$290:AD584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AE$290:AE584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AF$290:AF584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AG$290:AG584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AH$290:AH584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AI$290:AI584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AJ$290:AJ584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AK$290:AK584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AL$290:AL584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AM$290:AM584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AN$290:AN584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AO$290:AO584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AP$290:AP584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AQ$290:AQ584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AR$290:AR584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AS$290:AS584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AT$290:AT584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AU$290:AU584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AV$290:AV584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AW$290:AW584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AX$290:AX584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AY$290:AY584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(AZ$290:AZ584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BA$290:BA584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BB$290:BB584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BC$290:BC584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BD$290:BD584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BE$290:BE584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BF$290:BF584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BG$290:BG584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BH$290:BH584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BI$290:BI584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BJ$290:BJ584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BK$290:BK584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BL$290:BL584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BM$290:BM584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BN$290:BN584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BO$290:BO584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BP$290:BP584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BQ$290:BQ584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BR$290:BR584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BS$290:BS584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BT$290:BT584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BU$290:BU584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BV$290:BV584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BW$290:BW584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BX$290:BX584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BY$290:BY584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(BZ$290:BZ584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CA$290:CA584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CB$290:CB584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CC$290:CC584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CD$290:CD584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CE$290:CE584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CF$290:CF584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CG$290:CG584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CH$290:CH584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CI$290:CI584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CJ$290:CJ584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CK$290:CK584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CL$290:CL584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CM$290:CM584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CN$290:CN584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CO$290:CO584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CP$290:CP584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CQ$290:CQ584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CR$290:CR584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CS$290:CS584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CT$290:CT584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CU$290:CU584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CV$290:CV584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CW$290:CW584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CX$290:CX584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CY$290:CY584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(CZ$290:CZ584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DA$290:DA584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DB$290:DB584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DC$290:DC584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DD$290:DD584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DE$290:DE584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DF$290:DF584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DG$290:DG584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DH$290:DH584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DI$290:DI584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DJ$290:DJ584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DK$290:DK584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DL$290:DL584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DM$290:DM584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DN$290:DN584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DO$290:DO584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DP$290:DP584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DQ$290:DQ584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DR$290:DR584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DS$290:DS584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DT$290:DT584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DU$290:DU584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DV$290:DV584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DW$290:DW584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DX$290:DX584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DY$290:DY584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(DZ$290:DZ584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(EA$290:EA584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(EB$290:EB584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(EC$290:EC584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(ED$290:ED584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(EE$290:EE584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(EF$290:EF584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(EG$290:EG584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(EH$290:EH584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0},{"$f":"SUMIFS(EI$290:EI584,$A$290:$A584,$A2170,$D$290:$D584,$C2170)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2170,$D$15:$D$287,$C2170)","v":0}]
[11,1,"all_loan_payoff","total_loan_balance_and_fees","","Suite 11 - Blank",{"$f":"SUMIFS(G$290:G591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(H$290:H591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(I$290:I591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(J$290:J591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(K$290:K591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(L$290:L591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(M$290:M591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(N$290:N591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(O$290:O591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(P$290:P591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(Q$290:Q591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(R$290:R591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(S$290:S591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(T$290:T591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(U$290:U591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(V$290:V591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(W$290:W591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(X$290:X591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(Y$290:Y591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(Z$290:Z591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AA$290:AA591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AB$290:AB591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AC$290:AC591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AD$290:AD591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AE$290:AE591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AF$290:AF591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AG$290:AG591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AH$290:AH591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AI$290:AI591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AJ$290:AJ591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AK$290:AK591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AL$290:AL591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AM$290:AM591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AN$290:AN591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AO$290:AO591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AP$290:AP591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AQ$290:AQ591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AR$290:AR591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AS$290:AS591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AT$290:AT591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AU$290:AU591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AV$290:AV591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AW$290:AW591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AX$290:AX591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AY$290:AY591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(AZ$290:AZ591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BA$290:BA591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BB$290:BB591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BC$290:BC591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BD$290:BD591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BE$290:BE591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BF$290:BF591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BG$290:BG591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BH$290:BH591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BI$290:BI591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BJ$290:BJ591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BK$290:BK591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BL$290:BL591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BM$290:BM591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BN$290:BN591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BO$290:BO591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BP$290:BP591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BQ$290:BQ591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BR$290:BR591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BS$290:BS591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BT$290:BT591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BU$290:BU591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BV$290:BV591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BW$290:BW591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BX$290:BX591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BY$290:BY591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(BZ$290:BZ591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CA$290:CA591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CB$290:CB591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CC$290:CC591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CD$290:CD591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CE$290:CE591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CF$290:CF591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CG$290:CG591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CH$290:CH591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CI$290:CI591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CJ$290:CJ591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CK$290:CK591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CL$290:CL591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CM$290:CM591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CN$290:CN591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CO$290:CO591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CP$290:CP591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CQ$290:CQ591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CR$290:CR591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CS$290:CS591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CT$290:CT591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CU$290:CU591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CV$290:CV591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CW$290:CW591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CX$290:CX591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CY$290:CY591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(CZ$290:CZ591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DA$290:DA591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DB$290:DB591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DC$290:DC591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DD$290:DD591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DE$290:DE591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DF$290:DF591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DG$290:DG591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DH$290:DH591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DI$290:DI591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DJ$290:DJ591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DK$290:DK591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DL$290:DL591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DM$290:DM591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DN$290:DN591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DO$290:DO591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DP$290:DP591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DQ$290:DQ591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DR$290:DR591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DS$290:DS591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DT$290:DT591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DU$290:DU591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DV$290:DV591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DW$290:DW591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DX$290:DX591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DY$290:DY591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(DZ$290:DZ591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(EA$290:EA591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(EB$290:EB591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(EC$290:EC591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(ED$290:ED591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(EE$290:EE591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(EF$290:EF591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(EG$290:EG591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(EH$290:EH591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0},{"$f":"SUMIFS(EI$290:EI591,$A$290:$A591,$A2177,$D$290:$D591,$C2177)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2177,$D$15:$D$287,$C2177)","v":0}]
[11,1,"total_working_capital","levered_net_cash_flow_before_partnership_costs","","Suite 11 - Blank",{"$f":"SUMIFS(G$290:G594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(H$290:H594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(I$290:I594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(J$290:J594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(K$290:K594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(L$290:L594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(M$290:M594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(N$290:N594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(O$290:O594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(P$290:P594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(Q$290:Q594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(R$290:R594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(S$290:S594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(T$290:T594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(U$290:U594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(V$290:V594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(W$290:W594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(X$290:X594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(Y$290:Y594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(Z$290:Z594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AA$290:AA594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AB$290:AB594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AC$290:AC594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AD$290:AD594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AE$290:AE594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AF$290:AF594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AG$290:AG594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AH$290:AH594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AI$290:AI594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AJ$290:AJ594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AK$290:AK594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AL$290:AL594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AM$290:AM594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AN$290:AN594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AO$290:AO594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AP$290:AP594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AQ$290:AQ594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AR$290:AR594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AS$290:AS594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AT$290:AT594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AU$290:AU594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AV$290:AV594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AW$290:AW594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AX$290:AX594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AY$290:AY594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(AZ$290:AZ594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BA$290:BA594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BB$290:BB594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BC$290:BC594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BD$290:BD594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BE$290:BE594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BF$290:BF594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BG$290:BG594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BH$290:BH594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BI$290:BI594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BJ$290:BJ594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BK$290:BK594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BL$290:BL594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BM$290:BM594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BN$290:BN594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BO$290:BO594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BP$290:BP594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BQ$290:BQ594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BR$290:BR594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BS$290:BS594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BT$290:BT594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BU$290:BU594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BV$290:BV594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BW$290:BW594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BX$290:BX594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BY$290:BY594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(BZ$290:BZ594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CA$290:CA594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CB$290:CB594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CC$290:CC594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CD$290:CD594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CE$290:CE594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CF$290:CF594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CG$290:CG594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CH$290:CH594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CI$290:CI594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CJ$290:CJ594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CK$290:CK594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CL$290:CL594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CM$290:CM594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CN$290:CN594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CO$290:CO594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CP$290:CP594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CQ$290:CQ594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CR$290:CR594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CS$290:CS594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CT$290:CT594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CU$290:CU594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CV$290:CV594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CW$290:CW594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CX$290:CX594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CY$290:CY594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(CZ$290:CZ594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DA$290:DA594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DB$290:DB594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DC$290:DC594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DD$290:DD594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DE$290:DE594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DF$290:DF594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DG$290:DG594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DH$290:DH594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DI$290:DI594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DJ$290:DJ594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DK$290:DK594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DL$290:DL594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DM$290:DM594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DN$290:DN594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DO$290:DO594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DP$290:DP594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DQ$290:DQ594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DR$290:DR594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DS$290:DS594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DT$290:DT594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DU$290:DU594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DV$290:DV594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DW$290:DW594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DX$290:DX594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DY$290:DY594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(DZ$290:DZ594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(EA$290:EA594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(EB$290:EB594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(EC$290:EC594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(ED$290:ED594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(EE$290:EE594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(EF$290:EF594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(EG$290:EG594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(EH$290:EH594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0},{"$f":"SUMIFS(EI$290:EI594,$A$290:$A594,$A2180,$D$290:$D594,$C2180)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2180,$D$15:$D$287,$C2180)","v":0}]
[12,1,"total_operating_expenses","noi","","Suite 12 - Blank",{"$f":"SUMIFS(G$290:G606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(H$290:H606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(I$290:I606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(J$290:J606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(K$290:K606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(L$290:L606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(M$290:M606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(N$290:N606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(O$290:O606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(P$290:P606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(Q$290:Q606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(R$290:R606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(S$290:S606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(T$290:T606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(U$290:U606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(V$290:V606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(W$290:W606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(X$290:X606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(Y$290:Y606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(Z$290:Z606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AA$290:AA606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AB$290:AB606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AC$290:AC606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AD$290:AD606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AE$290:AE606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AF$290:AF606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AG$290:AG606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AH$290:AH606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AI$290:AI606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AJ$290:AJ606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AK$290:AK606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AL$290:AL606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AM$290:AM606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AN$290:AN606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AO$290:AO606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AP$290:AP606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AQ$290:AQ606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AR$290:AR606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AS$290:AS606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AT$290:AT606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AU$290:AU606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AV$290:AV606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AW$290:AW606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AX$290:AX606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AY$290:AY606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(AZ$290:AZ606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BA$290:BA606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BB$290:BB606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BC$290:BC606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BD$290:BD606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BE$290:BE606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BF$290:BF606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BG$290:BG606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BH$290:BH606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BI$290:BI606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BJ$290:BJ606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BK$290:BK606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BL$290:BL606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BM$290:BM606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BN$290:BN606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BO$290:BO606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BP$290:BP606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BQ$290:BQ606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BR$290:BR606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BS$290:BS606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BT$290:BT606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BU$290:BU606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BV$290:BV606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BW$290:BW606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BX$290:BX606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BY$290:BY606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(BZ$290:BZ606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CA$290:CA606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CB$290:CB606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CC$290:CC606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CD$290:CD606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CE$290:CE606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CF$290:CF606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CG$290:CG606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CH$290:CH606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CI$290:CI606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CJ$290:CJ606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CK$290:CK606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CL$290:CL606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CM$290:CM606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CN$290:CN606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CO$290:CO606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CP$290:CP606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CQ$290:CQ606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CR$290:CR606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CS$290:CS606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CT$290:CT606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CU$290:CU606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CV$290:CV606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CW$290:CW606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CX$290:CX606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CY$290:CY606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(CZ$290:CZ606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DA$290:DA606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DB$290:DB606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DC$290:DC606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DD$290:DD606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DE$290:DE606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DF$290:DF606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DG$290:DG606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DH$290:DH606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DI$290:DI606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DJ$290:DJ606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DK$290:DK606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DL$290:DL606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DM$290:DM606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DN$290:DN606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DO$290:DO606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DP$290:DP606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DQ$290:DQ606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DR$290:DR606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DS$290:DS606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DT$290:DT606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DU$290:DU606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DV$290:DV606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DW$290:DW606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DX$290:DX606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DY$290:DY606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(DZ$290:DZ606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(EA$290:EA606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(EB$290:EB606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(EC$290:EC606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(ED$290:ED606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(EE$290:EE606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(EF$290:EF606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(EG$290:EG606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(EH$290:EH606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0},{"$f":"SUMIFS(EI$290:EI606,$A$290:$A606,$A2192,$D$290:$D606,$C2192)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2192,$D$15:$D$287,$C2192)","v":0}]
[12,1,"total_acquisition_and_sale","unlevered_net_cash_flow","","Suite 12 - Blank",{"$f":"SUMIFS(G$290:G613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(H$290:H613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(I$290:I613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(J$290:J613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(K$290:K613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(L$290:L613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(M$290:M613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(N$290:N613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(O$290:O613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(P$290:P613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(Q$290:Q613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(R$290:R613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(S$290:S613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(T$290:T613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(U$290:U613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(V$290:V613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(W$290:W613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(X$290:X613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(Y$290:Y613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(Z$290:Z613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AA$290:AA613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AB$290:AB613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AC$290:AC613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AD$290:AD613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AE$290:AE613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AF$290:AF613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AG$290:AG613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AH$290:AH613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AI$290:AI613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AJ$290:AJ613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AK$290:AK613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AL$290:AL613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AM$290:AM613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AN$290:AN613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AO$290:AO613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AP$290:AP613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AQ$290:AQ613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AR$290:AR613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AS$290:AS613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AT$290:AT613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AU$290:AU613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AV$290:AV613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AW$290:AW613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AX$290:AX613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AY$290:AY613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(AZ$290:AZ613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BA$290:BA613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BB$290:BB613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BC$290:BC613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BD$290:BD613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BE$290:BE613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BF$290:BF613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BG$290:BG613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BH$290:BH613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BI$290:BI613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BJ$290:BJ613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BK$290:BK613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BL$290:BL613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BM$290:BM613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BN$290:BN613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BO$290:BO613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BP$290:BP613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BQ$290:BQ613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BR$290:BR613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BS$290:BS613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BT$290:BT613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BU$290:BU613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BV$290:BV613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BW$290:BW613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BX$290:BX613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BY$290:BY613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(BZ$290:BZ613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CA$290:CA613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CB$290:CB613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CC$290:CC613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CD$290:CD613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CE$290:CE613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CF$290:CF613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CG$290:CG613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CH$290:CH613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CI$290:CI613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CJ$290:CJ613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CK$290:CK613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CL$290:CL613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CM$290:CM613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CN$290:CN613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CO$290:CO613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CP$290:CP613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CQ$290:CQ613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CR$290:CR613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CS$290:CS613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CT$290:CT613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CU$290:CU613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CV$290:CV613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CW$290:CW613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CX$290:CX613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CY$290:CY613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(CZ$290:CZ613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DA$290:DA613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DB$290:DB613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DC$290:DC613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DD$290:DD613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DE$290:DE613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DF$290:DF613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DG$290:DG613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DH$290:DH613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DI$290:DI613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DJ$290:DJ613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DK$290:DK613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DL$290:DL613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DM$290:DM613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DN$290:DN613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DO$290:DO613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DP$290:DP613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DQ$290:DQ613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DR$290:DR613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DS$290:DS613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DT$290:DT613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DU$290:DU613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DV$290:DV613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DW$290:DW613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DX$290:DX613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DY$290:DY613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(DZ$290:DZ613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(EA$290:EA613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(EB$290:EB613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(EC$290:EC613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(ED$290:ED613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(EE$290:EE613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(EF$290:EF613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(EG$290:EG613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(EH$290:EH613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0},{"$f":"SUMIFS(EI$290:EI613,$A$290:$A613,$A2199,$D$290:$D613,$C2199)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2199,$D$15:$D$287,$C2199)","v":0}]
[12,1,"levered_net_cash_flow",0,"","Suite 12 - Blank",{"$f":"SUMIFS(G$290:G625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(H$290:H625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(I$290:I625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(J$290:J625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(K$290:K625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(L$290:L625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(M$290:M625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(N$290:N625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(O$290:O625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(P$290:P625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(Q$290:Q625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(R$290:R625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(S$290:S625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(T$290:T625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(U$290:U625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(V$290:V625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(W$290:W625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(X$290:X625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(Y$290:Y625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(Z$290:Z625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AA$290:AA625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AB$290:AB625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AC$290:AC625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AD$290:AD625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AE$290:AE625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AF$290:AF625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AG$290:AG625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AH$290:AH625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AI$290:AI625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AJ$290:AJ625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AK$290:AK625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AL$290:AL625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AM$290:AM625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AN$290:AN625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AO$290:AO625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AP$290:AP625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AQ$290:AQ625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AR$290:AR625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AS$290:AS625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AT$290:AT625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AU$290:AU625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AV$290:AV625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AW$290:AW625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AX$290:AX625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AY$290:AY625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(AZ$290:AZ625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BA$290:BA625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BB$290:BB625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BC$290:BC625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BD$290:BD625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BE$290:BE625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BF$290:BF625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BG$290:BG625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BH$290:BH625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BI$290:BI625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BJ$290:BJ625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BK$290:BK625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BL$290:BL625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BM$290:BM625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BN$290:BN625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BO$290:BO625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BP$290:BP625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BQ$290:BQ625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BR$290:BR625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BS$290:BS625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BT$290:BT625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BU$290:BU625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BV$290:BV625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BW$290:BW625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BX$290:BX625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BY$290:BY625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(BZ$290:BZ625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CA$290:CA625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CB$290:CB625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CC$290:CC625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CD$290:CD625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CE$290:CE625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CF$290:CF625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CG$290:CG625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CH$290:CH625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CI$290:CI625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CJ$290:CJ625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CK$290:CK625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CL$290:CL625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CM$290:CM625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CN$290:CN625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CO$290:CO625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CP$290:CP625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CQ$290:CQ625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CR$290:CR625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CS$290:CS625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CT$290:CT625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CU$290:CU625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CV$290:CV625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CW$290:CW625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CX$290:CX625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CY$290:CY625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(CZ$290:CZ625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DA$290:DA625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DB$290:DB625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DC$290:DC625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DD$290:DD625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DE$290:DE625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DF$290:DF625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DG$290:DG625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DH$290:DH625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DI$290:DI625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DJ$290:DJ625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DK$290:DK625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DL$290:DL625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DM$290:DM625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DN$290:DN625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DO$290:DO625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DP$290:DP625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DQ$290:DQ625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DR$290:DR625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DS$290:DS625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DT$290:DT625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DU$290:DU625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DV$290:DV625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DW$290:DW625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DX$290:DX625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DY$290:DY625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(DZ$290:DZ625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(EA$290:EA625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(EB$290:EB625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(EC$290:EC625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(ED$290:ED625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(EE$290:EE625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(EF$290:EF625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(EG$290:EG625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(EH$290:EH625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0},{"$f":"SUMIFS(EI$290:EI625,$A$290:$A625,$A2211,$D$290:$D625,$C2211)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2211,$D$15:$D$287,$C2211)","v":0}]
[13,1,"total_other_income","effective_gross_revenue","","Suite 13 - Blank",{"$f":"SUMIFS(G$290:G632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(H$290:H632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(I$290:I632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(J$290:J632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(K$290:K632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(L$290:L632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(M$290:M632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(N$290:N632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(O$290:O632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(P$290:P632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(Q$290:Q632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(R$290:R632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(S$290:S632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(T$290:T632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(U$290:U632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(V$290:V632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(W$290:W632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(X$290:X632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(Y$290:Y632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(Z$290:Z632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AA$290:AA632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AB$290:AB632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AC$290:AC632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AD$290:AD632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AE$290:AE632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AF$290:AF632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AG$290:AG632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AH$290:AH632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AI$290:AI632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AJ$290:AJ632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AK$290:AK632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AL$290:AL632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AM$290:AM632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AN$290:AN632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AO$290:AO632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AP$290:AP632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AQ$290:AQ632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AR$290:AR632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AS$290:AS632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AT$290:AT632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AU$290:AU632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AV$290:AV632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AW$290:AW632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AX$290:AX632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AY$290:AY632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(AZ$290:AZ632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BA$290:BA632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BB$290:BB632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BC$290:BC632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BD$290:BD632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BE$290:BE632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BF$290:BF632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BG$290:BG632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BH$290:BH632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BI$290:BI632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BJ$290:BJ632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BK$290:BK632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BL$290:BL632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BM$290:BM632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BN$290:BN632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BO$290:BO632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BP$290:BP632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BQ$290:BQ632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BR$290:BR632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BS$290:BS632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BT$290:BT632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BU$290:BU632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BV$290:BV632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BW$290:BW632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BX$290:BX632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BY$290:BY632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(BZ$290:BZ632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CA$290:CA632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CB$290:CB632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CC$290:CC632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CD$290:CD632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CE$290:CE632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CF$290:CF632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CG$290:CG632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CH$290:CH632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CI$290:CI632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CJ$290:CJ632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CK$290:CK632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CL$290:CL632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CM$290:CM632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CN$290:CN632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CO$290:CO632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CP$290:CP632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CQ$290:CQ632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CR$290:CR632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CS$290:CS632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CT$290:CT632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CU$290:CU632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CV$290:CV632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CW$290:CW632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CX$290:CX632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CY$290:CY632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(CZ$290:CZ632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DA$290:DA632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DB$290:DB632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DC$290:DC632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DD$290:DD632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DE$290:DE632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DF$290:DF632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DG$290:DG632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DH$290:DH632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DI$290:DI632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DJ$290:DJ632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DK$290:DK632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DL$290:DL632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DM$290:DM632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DN$290:DN632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DO$290:DO632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DP$290:DP632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DQ$290:DQ632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DR$290:DR632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DS$290:DS632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DT$290:DT632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DU$290:DU632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DV$290:DV632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DW$290:DW632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DX$290:DX632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DY$290:DY632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(DZ$290:DZ632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(EA$290:EA632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(EB$290:EB632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(EC$290:EC632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(ED$290:ED632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(EE$290:EE632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(EF$290:EF632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(EG$290:EG632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(EH$290:EH632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0},{"$f":"SUMIFS(EI$290:EI632,$A$290:$A632,$A2218,$D$290:$D632,$C2218)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2218,$D$15:$D$287,$C2218)","v":0}]
[13,1,"all_amortization","total_debt_service","","Suite 13 - Blank",{"$f":"SUMIFS(G$290:G644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(H$290:H644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(I$290:I644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(J$290:J644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(K$290:K644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(L$290:L644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(M$290:M644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(N$290:N644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(O$290:O644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(P$290:P644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(Q$290:Q644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(R$290:R644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(S$290:S644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(T$290:T644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(U$290:U644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(V$290:V644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(W$290:W644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(X$290:X644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(Y$290:Y644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(Z$290:Z644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AA$290:AA644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AB$290:AB644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AC$290:AC644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AD$290:AD644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AE$290:AE644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AF$290:AF644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AG$290:AG644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AH$290:AH644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AI$290:AI644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AJ$290:AJ644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AK$290:AK644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AL$290:AL644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AM$290:AM644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AN$290:AN644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AO$290:AO644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AP$290:AP644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AQ$290:AQ644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AR$290:AR644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AS$290:AS644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AT$290:AT644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AU$290:AU644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AV$290:AV644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AW$290:AW644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AX$290:AX644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AY$290:AY644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(AZ$290:AZ644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BA$290:BA644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BB$290:BB644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BC$290:BC644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BD$290:BD644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BE$290:BE644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BF$290:BF644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BG$290:BG644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BH$290:BH644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BI$290:BI644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BJ$290:BJ644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BK$290:BK644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BL$290:BL644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BM$290:BM644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BN$290:BN644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BO$290:BO644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BP$290:BP644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BQ$290:BQ644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BR$290:BR644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BS$290:BS644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BT$290:BT644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BU$290:BU644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BV$290:BV644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BW$290:BW644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BX$290:BX644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BY$290:BY644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(BZ$290:BZ644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CA$290:CA644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CB$290:CB644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CC$290:CC644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CD$290:CD644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CE$290:CE644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CF$290:CF644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CG$290:CG644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CH$290:CH644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CI$290:CI644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CJ$290:CJ644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CK$290:CK644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CL$290:CL644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CM$290:CM644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CN$290:CN644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CO$290:CO644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CP$290:CP644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CQ$290:CQ644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CR$290:CR644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CS$290:CS644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CT$290:CT644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CU$290:CU644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CV$290:CV644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CW$290:CW644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CX$290:CX644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CY$290:CY644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(CZ$290:CZ644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DA$290:DA644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DB$290:DB644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DC$290:DC644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DD$290:DD644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DE$290:DE644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DF$290:DF644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DG$290:DG644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DH$290:DH644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DI$290:DI644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DJ$290:DJ644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DK$290:DK644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DL$290:DL644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DM$290:DM644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DN$290:DN644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DO$290:DO644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DP$290:DP644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DQ$290:DQ644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DR$290:DR644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DS$290:DS644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DT$290:DT644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DU$290:DU644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DV$290:DV644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DW$290:DW644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DX$290:DX644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DY$290:DY644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(DZ$290:DZ644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(EA$290:EA644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(EB$290:EB644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(EC$290:EC644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(ED$290:ED644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(EE$290:EE644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(EF$290:EF644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(EG$290:EG644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(EH$290:EH644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0},{"$f":"SUMIFS(EI$290:EI644,$A$290:$A644,$A2230,$D$290:$D644,$C2230)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2230,$D$15:$D$287,$C2230)","v":0}]
[14,1,"all_free_rent","net_rental_income","","Suite 14 - Blank",{"$f":"SUMIFS(G$290:G656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(H$290:H656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(I$290:I656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(J$290:J656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(K$290:K656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(L$290:L656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(M$290:M656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(N$290:N656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(O$290:O656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(P$290:P656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(Q$290:Q656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(R$290:R656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(S$290:S656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(T$290:T656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(U$290:U656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(V$290:V656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(W$290:W656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(X$290:X656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(Y$290:Y656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(Z$290:Z656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AA$290:AA656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AB$290:AB656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AC$290:AC656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AD$290:AD656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AE$290:AE656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AF$290:AF656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AG$290:AG656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AH$290:AH656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AI$290:AI656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AJ$290:AJ656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AK$290:AK656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AL$290:AL656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AM$290:AM656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AN$290:AN656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AO$290:AO656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AP$290:AP656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AQ$290:AQ656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AR$290:AR656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AS$290:AS656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AT$290:AT656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AU$290:AU656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AV$290:AV656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AW$290:AW656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AX$290:AX656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AY$290:AY656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(AZ$290:AZ656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BA$290:BA656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BB$290:BB656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BC$290:BC656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BD$290:BD656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BE$290:BE656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BF$290:BF656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BG$290:BG656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BH$290:BH656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BI$290:BI656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BJ$290:BJ656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BK$290:BK656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BL$290:BL656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BM$290:BM656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BN$290:BN656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BO$290:BO656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BP$290:BP656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BQ$290:BQ656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BR$290:BR656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BS$290:BS656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BT$290:BT656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BU$290:BU656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BV$290:BV656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BW$290:BW656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BX$290:BX656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BY$290:BY656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(BZ$290:BZ656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CA$290:CA656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CB$290:CB656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CC$290:CC656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CD$290:CD656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CE$290:CE656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CF$290:CF656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CG$290:CG656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CH$290:CH656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CI$290:CI656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CJ$290:CJ656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CK$290:CK656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CL$290:CL656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CM$290:CM656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CN$290:CN656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CO$290:CO656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CP$290:CP656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CQ$290:CQ656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CR$290:CR656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CS$290:CS656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CT$290:CT656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CU$290:CU656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CV$290:CV656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CW$290:CW656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CX$290:CX656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CY$290:CY656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(CZ$290:CZ656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DA$290:DA656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DB$290:DB656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DC$290:DC656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DD$290:DD656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DE$290:DE656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DF$290:DF656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DG$290:DG656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DH$290:DH656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DI$290:DI656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DJ$290:DJ656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DK$290:DK656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DL$290:DL656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DM$290:DM656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DN$290:DN656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DO$290:DO656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DP$290:DP656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DQ$290:DQ656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DR$290:DR656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DS$290:DS656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DT$290:DT656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DU$290:DU656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DV$290:DV656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DW$290:DW656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DX$290:DX656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DY$290:DY656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(DZ$290:DZ656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(EA$290:EA656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(EB$290:EB656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(EC$290:EC656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(ED$290:ED656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(EE$290:EE656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(EF$290:EF656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(EG$290:EG656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(EH$290:EH656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0},{"$f":"SUMIFS(EI$290:EI656,$A$290:$A656,$A2242,$D$290:$D656,$C2242)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2242,$D$15:$D$287,$C2242)","v":0}]
[14,1,"noi","cash_flow_before_debt_service","","Suite 14 - Blank",{"$f":"SUMIFS(G$290:G663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(H$290:H663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(I$290:I663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(J$290:J663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(K$290:K663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(L$290:L663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(M$290:M663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(N$290:N663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(O$290:O663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(P$290:P663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(Q$290:Q663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(R$290:R663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(S$290:S663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(T$290:T663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(U$290:U663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(V$290:V663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(W$290:W663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(X$290:X663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(Y$290:Y663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(Z$290:Z663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AA$290:AA663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AB$290:AB663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AC$290:AC663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AD$290:AD663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AE$290:AE663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AF$290:AF663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AG$290:AG663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AH$290:AH663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AI$290:AI663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AJ$290:AJ663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AK$290:AK663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AL$290:AL663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AM$290:AM663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AN$290:AN663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AO$290:AO663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AP$290:AP663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AQ$290:AQ663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AR$290:AR663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AS$290:AS663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AT$290:AT663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AU$290:AU663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AV$290:AV663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AW$290:AW663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AX$290:AX663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AY$290:AY663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(AZ$290:AZ663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BA$290:BA663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BB$290:BB663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BC$290:BC663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BD$290:BD663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BE$290:BE663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BF$290:BF663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BG$290:BG663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BH$290:BH663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BI$290:BI663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BJ$290:BJ663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BK$290:BK663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BL$290:BL663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BM$290:BM663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BN$290:BN663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BO$290:BO663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BP$290:BP663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BQ$290:BQ663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BR$290:BR663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BS$290:BS663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BT$290:BT663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BU$290:BU663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BV$290:BV663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BW$290:BW663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BX$290:BX663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BY$290:BY663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(BZ$290:BZ663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CA$290:CA663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CB$290:CB663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CC$290:CC663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CD$290:CD663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CE$290:CE663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CF$290:CF663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CG$290:CG663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CH$290:CH663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CI$290:CI663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CJ$290:CJ663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CK$290:CK663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CL$290:CL663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CM$290:CM663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CN$290:CN663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CO$290:CO663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CP$290:CP663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CQ$290:CQ663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CR$290:CR663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CS$290:CS663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CT$290:CT663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CU$290:CU663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CV$290:CV663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CW$290:CW663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CX$290:CX663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CY$290:CY663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(CZ$290:CZ663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DA$290:DA663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DB$290:DB663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DC$290:DC663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DD$290:DD663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DE$290:DE663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DF$290:DF663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DG$290:DG663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DH$290:DH663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DI$290:DI663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DJ$290:DJ663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DK$290:DK663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DL$290:DL663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DM$290:DM663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DN$290:DN663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DO$290:DO663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DP$290:DP663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DQ$290:DQ663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DR$290:DR663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DS$290:DS663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DT$290:DT663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DU$290:DU663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DV$290:DV663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DW$290:DW663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DX$290:DX663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DY$290:DY663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(DZ$290:DZ663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(EA$290:EA663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(EB$290:EB663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(EC$290:EC663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(ED$290:ED663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(EE$290:EE663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(EF$290:EF663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(EG$290:EG663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(EH$290:EH663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0},{"$f":"SUMIFS(EI$290:EI663,$A$290:$A663,$A2249,$D$290:$D663,$C2249)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2249,$D$15:$D$287,$C2249)","v":0}]
[14,1,"total_acquisition_and_sale","unlevered_net_cash_flow","","Suite 14 - Blank",{"$f":"SUMIFS(G$290:G669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(H$290:H669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(I$290:I669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(J$290:J669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(K$290:K669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(L$290:L669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(M$290:M669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(N$290:N669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(O$290:O669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(P$290:P669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(Q$290:Q669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(R$290:R669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(S$290:S669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(T$290:T669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(U$290:U669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(V$290:V669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(W$290:W669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(X$290:X669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(Y$290:Y669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(Z$290:Z669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AA$290:AA669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AB$290:AB669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AC$290:AC669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AD$290:AD669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AE$290:AE669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AF$290:AF669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AG$290:AG669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AH$290:AH669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AI$290:AI669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AJ$290:AJ669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AK$290:AK669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AL$290:AL669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AM$290:AM669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AN$290:AN669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AO$290:AO669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AP$290:AP669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AQ$290:AQ669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AR$290:AR669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AS$290:AS669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AT$290:AT669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AU$290:AU669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AV$290:AV669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AW$290:AW669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AX$290:AX669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AY$290:AY669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(AZ$290:AZ669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BA$290:BA669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BB$290:BB669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BC$290:BC669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BD$290:BD669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BE$290:BE669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BF$290:BF669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BG$290:BG669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BH$290:BH669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BI$290:BI669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BJ$290:BJ669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BK$290:BK669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BL$290:BL669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BM$290:BM669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BN$290:BN669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BO$290:BO669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BP$290:BP669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BQ$290:BQ669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BR$290:BR669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BS$290:BS669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BT$290:BT669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BU$290:BU669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BV$290:BV669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BW$290:BW669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BX$290:BX669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BY$290:BY669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(BZ$290:BZ669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CA$290:CA669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CB$290:CB669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CC$290:CC669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CD$290:CD669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CE$290:CE669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CF$290:CF669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CG$290:CG669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CH$290:CH669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CI$290:CI669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CJ$290:CJ669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CK$290:CK669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CL$290:CL669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CM$290:CM669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CN$290:CN669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CO$290:CO669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CP$290:CP669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CQ$290:CQ669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CR$290:CR669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CS$290:CS669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CT$290:CT669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CU$290:CU669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CV$290:CV669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CW$290:CW669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CX$290:CX669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CY$290:CY669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(CZ$290:CZ669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DA$290:DA669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DB$290:DB669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DC$290:DC669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DD$290:DD669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DE$290:DE669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DF$290:DF669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DG$290:DG669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DH$290:DH669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DI$290:DI669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DJ$290:DJ669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DK$290:DK669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DL$290:DL669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DM$290:DM669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DN$290:DN669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DO$290:DO669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DP$290:DP669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DQ$290:DQ669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DR$290:DR669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DS$290:DS669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DT$290:DT669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DU$290:DU669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DV$290:DV669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DW$290:DW669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DX$290:DX669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DY$290:DY669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(DZ$290:DZ669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(EA$290:EA669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(EB$290:EB669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(EC$290:EC669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(ED$290:ED669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(EE$290:EE669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(EF$290:EF669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(EG$290:EG669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(EH$290:EH669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0},{"$f":"SUMIFS(EI$290:EI669,$A$290:$A669,$A2255,$D$290:$D669,$C2255)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2255,$D$15:$D$287,$C2255)","v":0}]
[14,1,"levered_net_cash_flow_before_partnership_costs","levered_net_cash_flow","","Suite 14 - Blank",{"$f":"SUMIFS(G$290:G679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(H$290:H679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(I$290:I679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(J$290:J679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(K$290:K679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(L$290:L679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(M$290:M679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(N$290:N679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(O$290:O679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(P$290:P679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(Q$290:Q679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(R$290:R679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(S$290:S679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(T$290:T679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(U$290:U679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(V$290:V679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(W$290:W679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(X$290:X679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(Y$290:Y679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(Z$290:Z679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AA$290:AA679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AB$290:AB679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AC$290:AC679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AD$290:AD679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AE$290:AE679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AF$290:AF679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AG$290:AG679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AH$290:AH679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AI$290:AI679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AJ$290:AJ679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AK$290:AK679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AL$290:AL679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AM$290:AM679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AN$290:AN679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AO$290:AO679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AP$290:AP679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AQ$290:AQ679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AR$290:AR679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AS$290:AS679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AT$290:AT679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AU$290:AU679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AV$290:AV679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AW$290:AW679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AX$290:AX679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AY$290:AY679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(AZ$290:AZ679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BA$290:BA679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BB$290:BB679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BC$290:BC679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BD$290:BD679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BE$290:BE679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BF$290:BF679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BG$290:BG679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BH$290:BH679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BI$290:BI679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BJ$290:BJ679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BK$290:BK679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BL$290:BL679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BM$290:BM679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BN$290:BN679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BO$290:BO679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BP$290:BP679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BQ$290:BQ679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BR$290:BR679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BS$290:BS679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BT$290:BT679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BU$290:BU679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BV$290:BV679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BW$290:BW679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BX$290:BX679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BY$290:BY679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(BZ$290:BZ679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CA$290:CA679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CB$290:CB679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CC$290:CC679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CD$290:CD679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CE$290:CE679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CF$290:CF679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CG$290:CG679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CH$290:CH679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CI$290:CI679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CJ$290:CJ679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CK$290:CK679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CL$290:CL679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CM$290:CM679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CN$290:CN679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CO$290:CO679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CP$290:CP679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CQ$290:CQ679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CR$290:CR679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CS$290:CS679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CT$290:CT679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CU$290:CU679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CV$290:CV679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CW$290:CW679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CX$290:CX679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CY$290:CY679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(CZ$290:CZ679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DA$290:DA679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DB$290:DB679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DC$290:DC679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DD$290:DD679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DE$290:DE679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DF$290:DF679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DG$290:DG679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DH$290:DH679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DI$290:DI679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DJ$290:DJ679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DK$290:DK679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DL$290:DL679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DM$290:DM679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DN$290:DN679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DO$290:DO679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DP$290:DP679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DQ$290:DQ679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DR$290:DR679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DS$290:DS679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DT$290:DT679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DU$290:DU679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DV$290:DV679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DW$290:DW679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DX$290:DX679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DY$290:DY679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(DZ$290:DZ679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(EA$290:EA679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(EB$290:EB679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(EC$290:EC679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(ED$290:ED679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(EE$290:EE679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(EF$290:EF679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(EG$290:EG679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(EH$290:EH679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0},{"$f":"SUMIFS(EI$290:EI679,$A$290:$A679,$A2265,$D$290:$D679,$C2265)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2265,$D$15:$D$287,$C2265)","v":0}]
[15,1,"net_rental_income","effective_gross_revenue","","Suite 15 - Blank",{"$f":"SUMIFS(G$290:G686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(H$290:H686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(I$290:I686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(J$290:J686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(K$290:K686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(L$290:L686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(M$290:M686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(N$290:N686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(O$290:O686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(P$290:P686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(Q$290:Q686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(R$290:R686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(S$290:S686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(T$290:T686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(U$290:U686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(V$290:V686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(W$290:W686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(X$290:X686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(Y$290:Y686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(Z$290:Z686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AA$290:AA686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AB$290:AB686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AC$290:AC686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AD$290:AD686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AE$290:AE686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AF$290:AF686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AG$290:AG686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AH$290:AH686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AI$290:AI686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AJ$290:AJ686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AK$290:AK686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AL$290:AL686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AM$290:AM686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AN$290:AN686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AO$290:AO686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AP$290:AP686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AQ$290:AQ686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AR$290:AR686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AS$290:AS686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AT$290:AT686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AU$290:AU686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AV$290:AV686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AW$290:AW686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AX$290:AX686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AY$290:AY686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(AZ$290:AZ686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BA$290:BA686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BB$290:BB686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BC$290:BC686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BD$290:BD686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BE$290:BE686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BF$290:BF686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BG$290:BG686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BH$290:BH686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BI$290:BI686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BJ$290:BJ686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BK$290:BK686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BL$290:BL686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BM$290:BM686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BN$290:BN686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BO$290:BO686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BP$290:BP686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BQ$290:BQ686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BR$290:BR686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BS$290:BS686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BT$290:BT686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BU$290:BU686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BV$290:BV686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BW$290:BW686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BX$290:BX686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BY$290:BY686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(BZ$290:BZ686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CA$290:CA686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CB$290:CB686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CC$290:CC686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CD$290:CD686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CE$290:CE686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CF$290:CF686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CG$290:CG686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CH$290:CH686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CI$290:CI686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CJ$290:CJ686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CK$290:CK686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CL$290:CL686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CM$290:CM686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CN$290:CN686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CO$290:CO686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CP$290:CP686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CQ$290:CQ686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CR$290:CR686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CS$290:CS686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CT$290:CT686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CU$290:CU686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CV$290:CV686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CW$290:CW686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CX$290:CX686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CY$290:CY686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(CZ$290:CZ686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DA$290:DA686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DB$290:DB686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DC$290:DC686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DD$290:DD686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DE$290:DE686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DF$290:DF686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DG$290:DG686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DH$290:DH686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DI$290:DI686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DJ$290:DJ686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DK$290:DK686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DL$290:DL686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DM$290:DM686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DN$290:DN686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DO$290:DO686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DP$290:DP686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DQ$290:DQ686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DR$290:DR686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DS$290:DS686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DT$290:DT686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DU$290:DU686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DV$290:DV686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DW$290:DW686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DX$290:DX686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DY$290:DY686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(DZ$290:DZ686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(EA$290:EA686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(EB$290:EB686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(EC$290:EC686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(ED$290:ED686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(EE$290:EE686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(EF$290:EF686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(EG$290:EG686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(EH$290:EH686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0},{"$f":"SUMIFS(EI$290:EI686,$A$290:$A686,$A2272,$D$290:$D686,$C2272)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2272,$D$15:$D$287,$C2272)","v":0}]
[15,1,"unlevered_net_cash_flow","levered_net_cash_flow_before_partnership_costs","","Suite 15 - Blank",{"$f":"SUMIFS(G$290:G698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(H$290:H698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(I$290:I698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(J$290:J698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(K$290:K698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(L$290:L698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(M$290:M698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(N$290:N698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(O$290:O698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(P$290:P698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(Q$290:Q698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(R$290:R698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(S$290:S698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(T$290:T698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(U$290:U698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(V$290:V698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(W$290:W698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(X$290:X698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(Y$290:Y698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(Z$290:Z698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AA$290:AA698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AB$290:AB698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AC$290:AC698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AD$290:AD698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AE$290:AE698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AF$290:AF698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AG$290:AG698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AH$290:AH698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AI$290:AI698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AJ$290:AJ698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AK$290:AK698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AL$290:AL698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AM$290:AM698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AN$290:AN698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AO$290:AO698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AP$290:AP698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AQ$290:AQ698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AR$290:AR698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AS$290:AS698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AT$290:AT698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AU$290:AU698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AV$290:AV698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AW$290:AW698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AX$290:AX698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AY$290:AY698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(AZ$290:AZ698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BA$290:BA698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BB$290:BB698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BC$290:BC698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BD$290:BD698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BE$290:BE698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BF$290:BF698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BG$290:BG698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BH$290:BH698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BI$290:BI698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BJ$290:BJ698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BK$290:BK698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BL$290:BL698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BM$290:BM698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BN$290:BN698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BO$290:BO698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BP$290:BP698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BQ$290:BQ698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BR$290:BR698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BS$290:BS698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BT$290:BT698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BU$290:BU698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BV$290:BV698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BW$290:BW698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BX$290:BX698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BY$290:BY698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(BZ$290:BZ698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CA$290:CA698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CB$290:CB698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CC$290:CC698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CD$290:CD698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CE$290:CE698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CF$290:CF698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CG$290:CG698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CH$290:CH698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CI$290:CI698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CJ$290:CJ698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CK$290:CK698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CL$290:CL698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CM$290:CM698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CN$290:CN698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CO$290:CO698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CP$290:CP698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CQ$290:CQ698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CR$290:CR698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CS$290:CS698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CT$290:CT698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CU$290:CU698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CV$290:CV698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CW$290:CW698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CX$290:CX698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CY$290:CY698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(CZ$290:CZ698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DA$290:DA698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DB$290:DB698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DC$290:DC698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DD$290:DD698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DE$290:DE698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DF$290:DF698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DG$290:DG698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DH$290:DH698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DI$290:DI698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DJ$290:DJ698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DK$290:DK698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DL$290:DL698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DM$290:DM698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DN$290:DN698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DO$290:DO698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DP$290:DP698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DQ$290:DQ698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DR$290:DR698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DS$290:DS698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DT$290:DT698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DU$290:DU698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DV$290:DV698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DW$290:DW698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DX$290:DX698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DY$290:DY698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(DZ$290:DZ698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(EA$290:EA698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(EB$290:EB698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(EC$290:EC698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(ED$290:ED698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(EE$290:EE698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(EF$290:EF698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(EG$290:EG698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(EH$290:EH698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0},{"$f":"SUMIFS(EI$290:EI698,$A$290:$A698,$A2284,$D$290:$D698,$C2284)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2284,$D$15:$D$287,$C2284)","v":0}]
[15,1,"total_loan_balance_and_fees","levered_net_cash_flow_before_partnership_costs","","Suite 15 - Blank",{"$f":"SUMIFS(G$290:G705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(H$290:H705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(I$290:I705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(J$290:J705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(K$290:K705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(L$290:L705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(M$290:M705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(N$290:N705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(O$290:O705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(P$290:P705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(Q$290:Q705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(R$290:R705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(S$290:S705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(T$290:T705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(U$290:U705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(V$290:V705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(W$290:W705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(X$290:X705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(Y$290:Y705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(Z$290:Z705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AA$290:AA705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AB$290:AB705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AC$290:AC705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AD$290:AD705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AE$290:AE705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AF$290:AF705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AG$290:AG705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AH$290:AH705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AI$290:AI705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AJ$290:AJ705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AK$290:AK705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AL$290:AL705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AM$290:AM705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AN$290:AN705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AO$290:AO705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AP$290:AP705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AQ$290:AQ705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AR$290:AR705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AS$290:AS705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AT$290:AT705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AU$290:AU705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AV$290:AV705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AW$290:AW705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AX$290:AX705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AY$290:AY705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(AZ$290:AZ705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BA$290:BA705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BB$290:BB705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BC$290:BC705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BD$290:BD705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BE$290:BE705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BF$290:BF705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BG$290:BG705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BH$290:BH705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BI$290:BI705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BJ$290:BJ705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BK$290:BK705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BL$290:BL705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BM$290:BM705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BN$290:BN705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BO$290:BO705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BP$290:BP705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BQ$290:BQ705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BR$290:BR705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BS$290:BS705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BT$290:BT705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BU$290:BU705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BV$290:BV705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BW$290:BW705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BX$290:BX705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BY$290:BY705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(BZ$290:BZ705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CA$290:CA705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CB$290:CB705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CC$290:CC705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CD$290:CD705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CE$290:CE705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CF$290:CF705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CG$290:CG705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CH$290:CH705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CI$290:CI705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CJ$290:CJ705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CK$290:CK705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CL$290:CL705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CM$290:CM705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CN$290:CN705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CO$290:CO705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CP$290:CP705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CQ$290:CQ705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CR$290:CR705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CS$290:CS705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CT$290:CT705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CU$290:CU705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CV$290:CV705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CW$290:CW705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CX$290:CX705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CY$290:CY705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(CZ$290:CZ705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DA$290:DA705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DB$290:DB705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DC$290:DC705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DD$290:DD705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DE$290:DE705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DF$290:DF705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DG$290:DG705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DH$290:DH705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DI$290:DI705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DJ$290:DJ705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DK$290:DK705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DL$290:DL705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DM$290:DM705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DN$290:DN705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DO$290:DO705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DP$290:DP705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DQ$290:DQ705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DR$290:DR705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DS$290:DS705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DT$290:DT705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DU$290:DU705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DV$290:DV705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DW$290:DW705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DX$290:DX705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DY$290:DY705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(DZ$290:DZ705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(EA$290:EA705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(EB$290:EB705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(EC$290:EC705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(ED$290:ED705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(EE$290:EE705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(EF$290:EF705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(EG$290:EG705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(EH$290:EH705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0},{"$f":"SUMIFS(EI$290:EI705,$A$290:$A705,$A2291,$D$290:$D705,$C2291)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2291,$D$15:$D$287,$C2291)","v":0}]
[16,1,"effective_gross_revenue","noi","","Suite 16 - Blank",{"$f":"SUMIFS(G$290:G717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(H$290:H717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(I$290:I717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(J$290:J717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(K$290:K717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(L$290:L717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(M$290:M717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(N$290:N717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(O$290:O717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(P$290:P717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(Q$290:Q717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(R$290:R717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(S$290:S717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(T$290:T717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(U$290:U717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(V$290:V717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(W$290:W717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(X$290:X717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(Y$290:Y717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(Z$290:Z717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AA$290:AA717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AB$290:AB717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AC$290:AC717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AD$290:AD717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AE$290:AE717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AF$290:AF717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AG$290:AG717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AH$290:AH717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AI$290:AI717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AJ$290:AJ717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AK$290:AK717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AL$290:AL717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AM$290:AM717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AN$290:AN717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AO$290:AO717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AP$290:AP717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AQ$290:AQ717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AR$290:AR717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AS$290:AS717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AT$290:AT717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AU$290:AU717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AV$290:AV717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AW$290:AW717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AX$290:AX717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AY$290:AY717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(AZ$290:AZ717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BA$290:BA717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BB$290:BB717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BC$290:BC717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BD$290:BD717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BE$290:BE717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BF$290:BF717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BG$290:BG717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BH$290:BH717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BI$290:BI717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BJ$290:BJ717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BK$290:BK717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BL$290:BL717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BM$290:BM717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BN$290:BN717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BO$290:BO717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BP$290:BP717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BQ$290:BQ717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BR$290:BR717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BS$290:BS717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BT$290:BT717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BU$290:BU717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BV$290:BV717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BW$290:BW717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BX$290:BX717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BY$290:BY717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(BZ$290:BZ717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CA$290:CA717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CB$290:CB717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CC$290:CC717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CD$290:CD717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CE$290:CE717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CF$290:CF717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CG$290:CG717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CH$290:CH717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CI$290:CI717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CJ$290:CJ717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CK$290:CK717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CL$290:CL717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CM$290:CM717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CN$290:CN717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CO$290:CO717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CP$290:CP717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CQ$290:CQ717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CR$290:CR717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CS$290:CS717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CT$290:CT717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CU$290:CU717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CV$290:CV717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CW$290:CW717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CX$290:CX717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CY$290:CY717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(CZ$290:CZ717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DA$290:DA717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DB$290:DB717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DC$290:DC717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DD$290:DD717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DE$290:DE717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DF$290:DF717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DG$290:DG717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DH$290:DH717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DI$290:DI717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DJ$290:DJ717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DK$290:DK717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DL$290:DL717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DM$290:DM717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DN$290:DN717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DO$290:DO717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DP$290:DP717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DQ$290:DQ717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DR$290:DR717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DS$290:DS717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DT$290:DT717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DU$290:DU717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DV$290:DV717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DW$290:DW717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DX$290:DX717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DY$290:DY717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(DZ$290:DZ717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(EA$290:EA717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(EB$290:EB717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(EC$290:EC717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(ED$290:ED717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(EE$290:EE717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(EF$290:EF717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(EG$290:EG717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(EH$290:EH717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0},{"$f":"SUMIFS(EI$290:EI717,$A$290:$A717,$A2303,$D$290:$D717,$C2303)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2303,$D$15:$D$287,$C2303)","v":0}]
[16,1,"total_debt_service","levered_net_cash_flow_before_partnership_costs","","Suite 16 - Blank",{"$f":"SUMIFS(G$290:G729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(H$290:H729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(I$290:I729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(J$290:J729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(K$290:K729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(L$290:L729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(M$290:M729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(N$290:N729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(O$290:O729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(P$290:P729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(Q$290:Q729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(R$290:R729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(S$290:S729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(T$290:T729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(U$290:U729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(V$290:V729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(W$290:W729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(X$290:X729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(Y$290:Y729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(Z$290:Z729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AA$290:AA729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AB$290:AB729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AC$290:AC729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AD$290:AD729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AE$290:AE729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AF$290:AF729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AG$290:AG729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AH$290:AH729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AI$290:AI729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AJ$290:AJ729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AK$290:AK729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AL$290:AL729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AM$290:AM729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AN$290:AN729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AO$290:AO729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AP$290:AP729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AQ$290:AQ729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AR$290:AR729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AS$290:AS729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AT$290:AT729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AU$290:AU729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AV$290:AV729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AW$290:AW729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AX$290:AX729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AY$290:AY729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(AZ$290:AZ729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BA$290:BA729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BB$290:BB729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BC$290:BC729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BD$290:BD729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BE$290:BE729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BF$290:BF729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BG$290:BG729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BH$290:BH729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BI$290:BI729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BJ$290:BJ729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BK$290:BK729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BL$290:BL729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BM$290:BM729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BN$290:BN729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BO$290:BO729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BP$290:BP729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BQ$290:BQ729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BR$290:BR729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BS$290:BS729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BT$290:BT729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BU$290:BU729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BV$290:BV729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BW$290:BW729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BX$290:BX729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BY$290:BY729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(BZ$290:BZ729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CA$290:CA729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CB$290:CB729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CC$290:CC729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CD$290:CD729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CE$290:CE729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CF$290:CF729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CG$290:CG729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CH$290:CH729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CI$290:CI729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CJ$290:CJ729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CK$290:CK729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CL$290:CL729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CM$290:CM729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CN$290:CN729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CO$290:CO729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CP$290:CP729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CQ$290:CQ729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CR$290:CR729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CS$290:CS729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CT$290:CT729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CU$290:CU729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CV$290:CV729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CW$290:CW729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CX$290:CX729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CY$290:CY729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(CZ$290:CZ729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DA$290:DA729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DB$290:DB729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DC$290:DC729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DD$290:DD729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DE$290:DE729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DF$290:DF729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DG$290:DG729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DH$290:DH729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DI$290:DI729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DJ$290:DJ729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DK$290:DK729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DL$290:DL729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DM$290:DM729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DN$290:DN729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DO$290:DO729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DP$290:DP729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DQ$290:DQ729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DR$290:DR729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DS$290:DS729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DT$290:DT729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DU$290:DU729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DV$290:DV729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DW$290:DW729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DX$290:DX729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DY$290:DY729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(DZ$290:DZ729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(EA$290:EA729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(EB$290:EB729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(EC$290:EC729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(ED$290:ED729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(EE$290:EE729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(EF$290:EF729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(EG$290:EG729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(EH$290:EH729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0},{"$f":"SUMIFS(EI$290:EI729,$A$290:$A729,$A2315,$D$290:$D729,$C2315)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2315,$D$15:$D$287,$C2315)","v":0}]
[16,1,"total_partnership_expenses","levered_net_cash_flow","","Suite 16 - Blank",{"$f":"SUMIFS(G$290:G736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(H$290:H736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(I$290:I736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(J$290:J736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(K$290:K736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(L$290:L736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(M$290:M736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(N$290:N736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(O$290:O736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(P$290:P736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(Q$290:Q736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(R$290:R736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(S$290:S736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(T$290:T736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(U$290:U736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(V$290:V736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(W$290:W736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(X$290:X736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(Y$290:Y736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(Z$290:Z736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AA$290:AA736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AB$290:AB736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AC$290:AC736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AD$290:AD736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AE$290:AE736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AF$290:AF736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AG$290:AG736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AH$290:AH736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AI$290:AI736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AJ$290:AJ736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AK$290:AK736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AL$290:AL736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AM$290:AM736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AN$290:AN736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AO$290:AO736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AP$290:AP736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AQ$290:AQ736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AR$290:AR736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AS$290:AS736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AT$290:AT736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AU$290:AU736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AV$290:AV736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AW$290:AW736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AX$290:AX736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AY$290:AY736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(AZ$290:AZ736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BA$290:BA736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BB$290:BB736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BC$290:BC736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BD$290:BD736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BE$290:BE736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BF$290:BF736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BG$290:BG736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BH$290:BH736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BI$290:BI736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BJ$290:BJ736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BK$290:BK736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BL$290:BL736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BM$290:BM736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BN$290:BN736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BO$290:BO736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BP$290:BP736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BQ$290:BQ736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BR$290:BR736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BS$290:BS736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BT$290:BT736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BU$290:BU736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BV$290:BV736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BW$290:BW736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BX$290:BX736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BY$290:BY736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(BZ$290:BZ736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CA$290:CA736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CB$290:CB736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CC$290:CC736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CD$290:CD736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CE$290:CE736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CF$290:CF736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CG$290:CG736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CH$290:CH736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CI$290:CI736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CJ$290:CJ736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CK$290:CK736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CL$290:CL736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CM$290:CM736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CN$290:CN736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CO$290:CO736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CP$290:CP736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CQ$290:CQ736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CR$290:CR736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CS$290:CS736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CT$290:CT736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CU$290:CU736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CV$290:CV736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CW$290:CW736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CX$290:CX736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CY$290:CY736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(CZ$290:CZ736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DA$290:DA736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DB$290:DB736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DC$290:DC736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DD$290:DD736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DE$290:DE736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DF$290:DF736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DG$290:DG736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DH$290:DH736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DI$290:DI736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DJ$290:DJ736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DK$290:DK736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DL$290:DL736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DM$290:DM736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DN$290:DN736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DO$290:DO736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DP$290:DP736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DQ$290:DQ736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DR$290:DR736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DS$290:DS736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DT$290:DT736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DU$290:DU736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DV$290:DV736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DW$290:DW736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DX$290:DX736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DY$290:DY736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(DZ$290:DZ736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(EA$290:EA736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(EB$290:EB736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(EC$290:EC736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(ED$290:ED736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(EE$290:EE736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(EF$290:EF736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(EG$290:EG736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(EH$290:EH736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0},{"$f":"SUMIFS(EI$290:EI736,$A$290:$A736,$A2322,$D$290:$D736,$C2322)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2322,$D$15:$D$287,$C2322)","v":0}]
[17,1,"all_downtime","net_rental_income","","Suite 17 - Blank",{"$f":"SUMIFS(G$290:G739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(H$290:H739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(I$290:I739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(J$290:J739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(K$290:K739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(L$290:L739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(M$290:M739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(N$290:N739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(O$290:O739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(P$290:P739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(Q$290:Q739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(R$290:R739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(S$290:S739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(T$290:T739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(U$290:U739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(V$290:V739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(W$290:W739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(X$290:X739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(Y$290:Y739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(Z$290:Z739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AA$290:AA739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AB$290:AB739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AC$290:AC739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AD$290:AD739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AE$290:AE739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AF$290:AF739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AG$290:AG739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AH$290:AH739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AI$290:AI739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AJ$290:AJ739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AK$290:AK739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AL$290:AL739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AM$290:AM739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AN$290:AN739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AO$290:AO739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AP$290:AP739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AQ$290:AQ739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AR$290:AR739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AS$290:AS739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AT$290:AT739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AU$290:AU739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AV$290:AV739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AW$290:AW739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AX$290:AX739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AY$290:AY739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(AZ$290:AZ739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BA$290:BA739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BB$290:BB739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BC$290:BC739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BD$290:BD739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BE$290:BE739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BF$290:BF739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BG$290:BG739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BH$290:BH739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BI$290:BI739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BJ$290:BJ739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BK$290:BK739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BL$290:BL739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BM$290:BM739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BN$290:BN739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BO$290:BO739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BP$290:BP739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BQ$290:BQ739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BR$290:BR739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BS$290:BS739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BT$290:BT739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BU$290:BU739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BV$290:BV739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BW$290:BW739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BX$290:BX739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BY$290:BY739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(BZ$290:BZ739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CA$290:CA739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CB$290:CB739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CC$290:CC739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CD$290:CD739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CE$290:CE739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CF$290:CF739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CG$290:CG739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CH$290:CH739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CI$290:CI739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CJ$290:CJ739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CK$290:CK739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CL$290:CL739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CM$290:CM739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CN$290:CN739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CO$290:CO739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CP$290:CP739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CQ$290:CQ739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CR$290:CR739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CS$290:CS739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CT$290:CT739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CU$290:CU739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CV$290:CV739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CW$290:CW739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CX$290:CX739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CY$290:CY739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(CZ$290:CZ739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DA$290:DA739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DB$290:DB739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DC$290:DC739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DD$290:DD739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DE$290:DE739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DF$290:DF739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DG$290:DG739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DH$290:DH739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DI$290:DI739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DJ$290:DJ739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DK$290:DK739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DL$290:DL739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DM$290:DM739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DN$290:DN739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DO$290:DO739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DP$290:DP739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DQ$290:DQ739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DR$290:DR739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DS$290:DS739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DT$290:DT739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DU$290:DU739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DV$290:DV739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DW$290:DW739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DX$290:DX739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DY$290:DY739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(DZ$290:DZ739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(EA$290:EA739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(EB$290:EB739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(EC$290:EC739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(ED$290:ED739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(EE$290:EE739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(EF$290:EF739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(EG$290:EG739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(EH$290:EH739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0},{"$f":"SUMIFS(EI$290:EI739,$A$290:$A739,$A2325,$D$290:$D739,$C2325)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2325,$D$15:$D$287,$C2325)","v":0}]
[17,1,"all_interest_payments","total_debt_service","","Suite 17 - Blank",{"$f":"SUMIFS(G$290:G755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(H$290:H755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(I$290:I755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(J$290:J755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(K$290:K755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(L$290:L755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(M$290:M755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(N$290:N755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(O$290:O755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(P$290:P755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(Q$290:Q755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(R$290:R755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(S$290:S755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(T$290:T755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(U$290:U755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(V$290:V755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(W$290:W755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(X$290:X755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(Y$290:Y755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(Z$290:Z755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AA$290:AA755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AB$290:AB755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AC$290:AC755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AD$290:AD755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AE$290:AE755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AF$290:AF755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AG$290:AG755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AH$290:AH755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AI$290:AI755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AJ$290:AJ755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AK$290:AK755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AL$290:AL755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AM$290:AM755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AN$290:AN755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AO$290:AO755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AP$290:AP755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AQ$290:AQ755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AR$290:AR755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AS$290:AS755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AT$290:AT755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AU$290:AU755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AV$290:AV755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AW$290:AW755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AX$290:AX755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AY$290:AY755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(AZ$290:AZ755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BA$290:BA755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BB$290:BB755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BC$290:BC755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BD$290:BD755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BE$290:BE755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BF$290:BF755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BG$290:BG755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BH$290:BH755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BI$290:BI755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BJ$290:BJ755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BK$290:BK755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BL$290:BL755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BM$290:BM755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BN$290:BN755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BO$290:BO755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BP$290:BP755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BQ$290:BQ755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BR$290:BR755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BS$290:BS755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BT$290:BT755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BU$290:BU755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BV$290:BV755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BW$290:BW755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BX$290:BX755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BY$290:BY755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(BZ$290:BZ755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CA$290:CA755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CB$290:CB755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CC$290:CC755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CD$290:CD755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CE$290:CE755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CF$290:CF755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CG$290:CG755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CH$290:CH755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CI$290:CI755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CJ$290:CJ755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CK$290:CK755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CL$290:CL755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CM$290:CM755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CN$290:CN755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CO$290:CO755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CP$290:CP755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CQ$290:CQ755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CR$290:CR755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CS$290:CS755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CT$290:CT755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CU$290:CU755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CV$290:CV755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CW$290:CW755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CX$290:CX755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CY$290:CY755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(CZ$290:CZ755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DA$290:DA755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DB$290:DB755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DC$290:DC755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DD$290:DD755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DE$290:DE755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DF$290:DF755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DG$290:DG755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DH$290:DH755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DI$290:DI755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DJ$290:DJ755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DK$290:DK755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DL$290:DL755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DM$290:DM755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DN$290:DN755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DO$290:DO755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DP$290:DP755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DQ$290:DQ755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DR$290:DR755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DS$290:DS755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DT$290:DT755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DU$290:DU755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DV$290:DV755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DW$290:DW755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DX$290:DX755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DY$290:DY755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(DZ$290:DZ755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(EA$290:EA755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(EB$290:EB755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(EC$290:EC755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(ED$290:ED755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(EE$290:EE755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(EF$290:EF755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(EG$290:EG755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(EH$290:EH755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0},{"$f":"SUMIFS(EI$290:EI755,$A$290:$A755,$A2341,$D$290:$D755,$C2341)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2341,$D$15:$D$287,$C2341)","v":0}]
[17,1,"all_loan_funding","total_loan_balance_and_fees","","Suite 17 - Blank",{"$f":"SUMIFS(G$290:G758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(H$290:H758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(I$290:I758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(J$290:J758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(K$290:K758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(L$290:L758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(M$290:M758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(N$290:N758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(O$290:O758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(P$290:P758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(Q$290:Q758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(R$290:R758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(S$290:S758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(T$290:T758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(U$290:U758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(V$290:V758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(W$290:W758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(X$290:X758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(Y$290:Y758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(Z$290:Z758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AA$290:AA758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AB$290:AB758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AC$290:AC758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AD$290:AD758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AE$290:AE758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AF$290:AF758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AG$290:AG758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AH$290:AH758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AI$290:AI758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AJ$290:AJ758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AK$290:AK758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AL$290:AL758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AM$290:AM758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AN$290:AN758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AO$290:AO758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AP$290:AP758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AQ$290:AQ758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AR$290:AR758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AS$290:AS758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AT$290:AT758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AU$290:AU758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AV$290:AV758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AW$290:AW758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AX$290:AX758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AY$290:AY758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(AZ$290:AZ758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BA$290:BA758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BB$290:BB758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BC$290:BC758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BD$290:BD758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BE$290:BE758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BF$290:BF758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BG$290:BG758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BH$290:BH758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BI$290:BI758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BJ$290:BJ758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BK$290:BK758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BL$290:BL758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BM$290:BM758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BN$290:BN758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BO$290:BO758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BP$290:BP758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BQ$290:BQ758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BR$290:BR758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BS$290:BS758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BT$290:BT758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BU$290:BU758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BV$290:BV758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BW$290:BW758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BX$290:BX758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BY$290:BY758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(BZ$290:BZ758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CA$290:CA758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CB$290:CB758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CC$290:CC758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CD$290:CD758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CE$290:CE758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CF$290:CF758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CG$290:CG758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CH$290:CH758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CI$290:CI758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CJ$290:CJ758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CK$290:CK758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CL$290:CL758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CM$290:CM758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CN$290:CN758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CO$290:CO758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CP$290:CP758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CQ$290:CQ758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CR$290:CR758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CS$290:CS758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CT$290:CT758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CU$290:CU758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CV$290:CV758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CW$290:CW758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CX$290:CX758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CY$290:CY758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(CZ$290:CZ758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DA$290:DA758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DB$290:DB758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DC$290:DC758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DD$290:DD758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DE$290:DE758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DF$290:DF758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DG$290:DG758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DH$290:DH758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DI$290:DI758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DJ$290:DJ758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DK$290:DK758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DL$290:DL758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DM$290:DM758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DN$290:DN758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DO$290:DO758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DP$290:DP758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DQ$290:DQ758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DR$290:DR758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DS$290:DS758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DT$290:DT758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DU$290:DU758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DV$290:DV758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DW$290:DW758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DX$290:DX758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DY$290:DY758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(DZ$290:DZ758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(EA$290:EA758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(EB$290:EB758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(EC$290:EC758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(ED$290:ED758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(EE$290:EE758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(EF$290:EF758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(EG$290:EG758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(EH$290:EH758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0},{"$f":"SUMIFS(EI$290:EI758,$A$290:$A758,$A2344,$D$290:$D758,$C2344)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2344,$D$15:$D$287,$C2344)","v":0}]
[18,1,"net_rental_income","effective_gross_revenue","","Suite 18 - Blank",{"$f":"SUMIFS(G$290:G770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(H$290:H770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(I$290:I770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(J$290:J770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(K$290:K770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(L$290:L770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(M$290:M770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(N$290:N770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(O$290:O770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(P$290:P770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(Q$290:Q770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(R$290:R770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(S$290:S770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(T$290:T770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(U$290:U770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(V$290:V770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(W$290:W770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(X$290:X770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(Y$290:Y770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(Z$290:Z770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AA$290:AA770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AB$290:AB770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AC$290:AC770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AD$290:AD770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AE$290:AE770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AF$290:AF770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AG$290:AG770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AH$290:AH770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AI$290:AI770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AJ$290:AJ770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AK$290:AK770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AL$290:AL770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AM$290:AM770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AN$290:AN770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AO$290:AO770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AP$290:AP770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AQ$290:AQ770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AR$290:AR770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AS$290:AS770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AT$290:AT770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AU$290:AU770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AV$290:AV770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AW$290:AW770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AX$290:AX770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AY$290:AY770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(AZ$290:AZ770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BA$290:BA770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BB$290:BB770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BC$290:BC770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BD$290:BD770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BE$290:BE770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BF$290:BF770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BG$290:BG770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BH$290:BH770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BI$290:BI770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BJ$290:BJ770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BK$290:BK770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BL$290:BL770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BM$290:BM770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BN$290:BN770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BO$290:BO770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BP$290:BP770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BQ$290:BQ770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BR$290:BR770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BS$290:BS770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BT$290:BT770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BU$290:BU770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BV$290:BV770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BW$290:BW770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BX$290:BX770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BY$290:BY770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(BZ$290:BZ770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CA$290:CA770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CB$290:CB770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CC$290:CC770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CD$290:CD770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CE$290:CE770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CF$290:CF770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CG$290:CG770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CH$290:CH770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CI$290:CI770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CJ$290:CJ770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CK$290:CK770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CL$290:CL770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CM$290:CM770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CN$290:CN770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CO$290:CO770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CP$290:CP770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CQ$290:CQ770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CR$290:CR770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CS$290:CS770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CT$290:CT770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CU$290:CU770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CV$290:CV770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CW$290:CW770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CX$290:CX770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CY$290:CY770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(CZ$290:CZ770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DA$290:DA770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DB$290:DB770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DC$290:DC770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DD$290:DD770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DE$290:DE770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DF$290:DF770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DG$290:DG770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DH$290:DH770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DI$290:DI770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DJ$290:DJ770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DK$290:DK770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DL$290:DL770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DM$290:DM770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DN$290:DN770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DO$290:DO770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DP$290:DP770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DQ$290:DQ770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DR$290:DR770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DS$290:DS770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DT$290:DT770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DU$290:DU770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DV$290:DV770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DW$290:DW770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DX$290:DX770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DY$290:DY770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(DZ$290:DZ770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(EA$290:EA770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(EB$290:EB770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(EC$290:EC770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(ED$290:ED770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(EE$290:EE770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(EF$290:EF770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(EG$290:EG770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(EH$290:EH770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0},{"$f":"SUMIFS(EI$290:EI770,$A$290:$A770,$A2356,$D$290:$D770,$C2356)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2356,$D$15:$D$287,$C2356)","v":0}]
[18,1,"all_leasing_commissions","total_leasing_costs","","Suite 18 - Blank",{"$f":"SUMIFS(G$290:G777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(H$290:H777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(I$290:I777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(J$290:J777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(K$290:K777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(L$290:L777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(M$290:M777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(N$290:N777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(O$290:O777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(P$290:P777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(Q$290:Q777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(R$290:R777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(S$290:S777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(T$290:T777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(U$290:U777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(V$290:V777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(W$290:W777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(X$290:X777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(Y$290:Y777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(Z$290:Z777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AA$290:AA777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AB$290:AB777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AC$290:AC777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AD$290:AD777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AE$290:AE777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AF$290:AF777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AG$290:AG777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AH$290:AH777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AI$290:AI777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AJ$290:AJ777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AK$290:AK777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AL$290:AL777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AM$290:AM777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AN$290:AN777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AO$290:AO777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AP$290:AP777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AQ$290:AQ777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AR$290:AR777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AS$290:AS777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AT$290:AT777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AU$290:AU777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AV$290:AV777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AW$290:AW777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AX$290:AX777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AY$290:AY777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(AZ$290:AZ777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BA$290:BA777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BB$290:BB777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BC$290:BC777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BD$290:BD777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BE$290:BE777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BF$290:BF777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BG$290:BG777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BH$290:BH777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BI$290:BI777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BJ$290:BJ777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BK$290:BK777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BL$290:BL777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BM$290:BM777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BN$290:BN777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BO$290:BO777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BP$290:BP777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BQ$290:BQ777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BR$290:BR777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BS$290:BS777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BT$290:BT777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BU$290:BU777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BV$290:BV777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BW$290:BW777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BX$290:BX777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BY$290:BY777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(BZ$290:BZ777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CA$290:CA777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CB$290:CB777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CC$290:CC777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CD$290:CD777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CE$290:CE777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CF$290:CF777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CG$290:CG777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CH$290:CH777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CI$290:CI777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CJ$290:CJ777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CK$290:CK777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CL$290:CL777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CM$290:CM777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CN$290:CN777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CO$290:CO777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CP$290:CP777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CQ$290:CQ777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CR$290:CR777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CS$290:CS777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CT$290:CT777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CU$290:CU777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CV$290:CV777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CW$290:CW777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CX$290:CX777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CY$290:CY777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(CZ$290:CZ777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DA$290:DA777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DB$290:DB777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DC$290:DC777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DD$290:DD777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DE$290:DE777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DF$290:DF777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DG$290:DG777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DH$290:DH777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DI$290:DI777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DJ$290:DJ777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DK$290:DK777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DL$290:DL777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DM$290:DM777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DN$290:DN777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DO$290:DO777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DP$290:DP777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DQ$290:DQ777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DR$290:DR777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DS$290:DS777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DT$290:DT777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DU$290:DU777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DV$290:DV777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DW$290:DW777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DX$290:DX777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DY$290:DY777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(DZ$290:DZ777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(EA$290:EA777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(EB$290:EB777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(EC$290:EC777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(ED$290:ED777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(EE$290:EE777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(EF$290:EF777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(EG$290:EG777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(EH$290:EH777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0},{"$f":"SUMIFS(EI$290:EI777,$A$290:$A777,$A2363,$D$290:$D777,$C2363)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2363,$D$15:$D$287,$C2363)","v":0}]
[18,1,"total_loan_balance_and_fees","levered_net_cash_flow_before_partnership_costs","","Suite 18 - Blank",{"$f":"SUMIFS(G$290:G789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(H$290:H789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(I$290:I789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(J$290:J789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(K$290:K789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(L$290:L789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(M$290:M789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(N$290:N789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(O$290:O789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(P$290:P789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(Q$290:Q789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(R$290:R789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(S$290:S789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(T$290:T789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(U$290:U789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(V$290:V789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(W$290:W789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(X$290:X789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(Y$290:Y789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(Z$290:Z789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AA$290:AA789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AB$290:AB789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AC$290:AC789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AD$290:AD789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AE$290:AE789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AF$290:AF789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AG$290:AG789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AH$290:AH789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AI$290:AI789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AJ$290:AJ789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AK$290:AK789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AL$290:AL789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AM$290:AM789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AN$290:AN789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AO$290:AO789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AP$290:AP789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AQ$290:AQ789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AR$290:AR789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AS$290:AS789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AT$290:AT789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AU$290:AU789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AV$290:AV789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AW$290:AW789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AX$290:AX789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AY$290:AY789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(AZ$290:AZ789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BA$290:BA789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BB$290:BB789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BC$290:BC789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BD$290:BD789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BE$290:BE789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BF$290:BF789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BG$290:BG789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BH$290:BH789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BI$290:BI789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BJ$290:BJ789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BK$290:BK789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BL$290:BL789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BM$290:BM789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BN$290:BN789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BO$290:BO789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BP$290:BP789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BQ$290:BQ789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BR$290:BR789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BS$290:BS789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BT$290:BT789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BU$290:BU789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BV$290:BV789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BW$290:BW789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BX$290:BX789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BY$290:BY789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(BZ$290:BZ789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CA$290:CA789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CB$290:CB789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CC$290:CC789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CD$290:CD789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CE$290:CE789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CF$290:CF789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CG$290:CG789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CH$290:CH789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CI$290:CI789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CJ$290:CJ789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CK$290:CK789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CL$290:CL789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CM$290:CM789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CN$290:CN789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CO$290:CO789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CP$290:CP789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CQ$290:CQ789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CR$290:CR789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CS$290:CS789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CT$290:CT789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CU$290:CU789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CV$290:CV789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CW$290:CW789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CX$290:CX789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CY$290:CY789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(CZ$290:CZ789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DA$290:DA789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DB$290:DB789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DC$290:DC789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DD$290:DD789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DE$290:DE789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DF$290:DF789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DG$290:DG789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DH$290:DH789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DI$290:DI789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DJ$290:DJ789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DK$290:DK789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DL$290:DL789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DM$290:DM789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DN$290:DN789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DO$290:DO789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DP$290:DP789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DQ$290:DQ789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DR$290:DR789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DS$290:DS789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DT$290:DT789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DU$290:DU789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DV$290:DV789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DW$290:DW789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DX$290:DX789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DY$290:DY789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(DZ$290:DZ789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(EA$290:EA789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(EB$290:EB789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(EC$290:EC789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(ED$290:ED789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(EE$290:EE789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(EF$290:EF789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(EG$290:EG789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(EH$290:EH789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0},{"$f":"SUMIFS(EI$290:EI789,$A$290:$A789,$A2375,$D$290:$D789,$C2375)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2375,$D$15:$D$287,$C2375)","v":0}]
[19,1,"effective_gross_revenue","noi","","Suite 19 - Blank",{"$f":"SUMIFS(G$290:G801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(H$290:H801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(I$290:I801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(J$290:J801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(K$290:K801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(L$290:L801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(M$290:M801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(N$290:N801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(O$290:O801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(P$290:P801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(Q$290:Q801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(R$290:R801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(S$290:S801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(T$290:T801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(U$290:U801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(V$290:V801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(W$290:W801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(X$290:X801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(Y$290:Y801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(Z$290:Z801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AA$290:AA801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AB$290:AB801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AC$290:AC801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AD$290:AD801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AE$290:AE801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AF$290:AF801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AG$290:AG801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AH$290:AH801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AI$290:AI801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AJ$290:AJ801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AK$290:AK801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AL$290:AL801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AM$290:AM801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AN$290:AN801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AO$290:AO801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AP$290:AP801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AQ$290:AQ801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AR$290:AR801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AS$290:AS801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AT$290:AT801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AU$290:AU801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AV$290:AV801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AW$290:AW801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AX$290:AX801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AY$290:AY801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(AZ$290:AZ801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BA$290:BA801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BB$290:BB801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BC$290:BC801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BD$290:BD801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BE$290:BE801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BF$290:BF801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BG$290:BG801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BH$290:BH801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BI$290:BI801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BJ$290:BJ801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BK$290:BK801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BL$290:BL801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BM$290:BM801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BN$290:BN801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BO$290:BO801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BP$290:BP801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BQ$290:BQ801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BR$290:BR801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BS$290:BS801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BT$290:BT801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BU$290:BU801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BV$290:BV801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BW$290:BW801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BX$290:BX801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BY$290:BY801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(BZ$290:BZ801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CA$290:CA801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CB$290:CB801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CC$290:CC801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CD$290:CD801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CE$290:CE801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CF$290:CF801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CG$290:CG801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CH$290:CH801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CI$290:CI801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CJ$290:CJ801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CK$290:CK801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CL$290:CL801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CM$290:CM801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CN$290:CN801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CO$290:CO801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CP$290:CP801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CQ$290:CQ801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CR$290:CR801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CS$290:CS801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CT$290:CT801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CU$290:CU801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CV$290:CV801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CW$290:CW801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CX$290:CX801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CY$290:CY801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(CZ$290:CZ801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DA$290:DA801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DB$290:DB801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DC$290:DC801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DD$290:DD801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DE$290:DE801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DF$290:DF801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DG$290:DG801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DH$290:DH801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DI$290:DI801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DJ$290:DJ801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DK$290:DK801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DL$290:DL801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DM$290:DM801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DN$290:DN801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DO$290:DO801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DP$290:DP801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DQ$290:DQ801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DR$290:DR801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DS$290:DS801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DT$290:DT801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DU$290:DU801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DV$290:DV801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DW$290:DW801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DX$290:DX801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DY$290:DY801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(DZ$290:DZ801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(EA$290:EA801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(EB$290:EB801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(EC$290:EC801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(ED$290:ED801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(EE$290:EE801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(EF$290:EF801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(EG$290:EG801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(EH$290:EH801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0},{"$f":"SUMIFS(EI$290:EI801,$A$290:$A801,$A2387,$D$290:$D801,$C2387)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2387,$D$15:$D$287,$C2387)","v":0}]
[19,1,"cash_flow_before_debt_service","unlevered_net_cash_flow","","Suite 19 - Blank",{"$f":"SUMIFS(G$290:G808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(H$290:H808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(I$290:I808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(J$290:J808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(K$290:K808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(L$290:L808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(M$290:M808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(N$290:N808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(O$290:O808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(P$290:P808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(Q$290:Q808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(R$290:R808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(S$290:S808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(T$290:T808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(U$290:U808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(V$290:V808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(W$290:W808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(X$290:X808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(Y$290:Y808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(Z$290:Z808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AA$290:AA808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AB$290:AB808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AC$290:AC808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AD$290:AD808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AE$290:AE808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AF$290:AF808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AG$290:AG808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AH$290:AH808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AI$290:AI808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AJ$290:AJ808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AK$290:AK808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AL$290:AL808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AM$290:AM808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AN$290:AN808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AO$290:AO808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AP$290:AP808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AQ$290:AQ808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AR$290:AR808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AS$290:AS808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AT$290:AT808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AU$290:AU808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AV$290:AV808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AW$290:AW808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AX$290:AX808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AY$290:AY808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(AZ$290:AZ808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BA$290:BA808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BB$290:BB808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BC$290:BC808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BD$290:BD808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BE$290:BE808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BF$290:BF808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BG$290:BG808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BH$290:BH808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BI$290:BI808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BJ$290:BJ808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BK$290:BK808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BL$290:BL808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BM$290:BM808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BN$290:BN808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BO$290:BO808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BP$290:BP808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BQ$290:BQ808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BR$290:BR808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BS$290:BS808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BT$290:BT808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BU$290:BU808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BV$290:BV808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BW$290:BW808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BX$290:BX808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BY$290:BY808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(BZ$290:BZ808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CA$290:CA808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CB$290:CB808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CC$290:CC808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CD$290:CD808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CE$290:CE808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CF$290:CF808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CG$290:CG808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CH$290:CH808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CI$290:CI808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CJ$290:CJ808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CK$290:CK808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CL$290:CL808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CM$290:CM808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CN$290:CN808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CO$290:CO808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CP$290:CP808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CQ$290:CQ808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CR$290:CR808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CS$290:CS808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CT$290:CT808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CU$290:CU808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CV$290:CV808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CW$290:CW808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CX$290:CX808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CY$290:CY808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(CZ$290:CZ808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DA$290:DA808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DB$290:DB808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DC$290:DC808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DD$290:DD808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DE$290:DE808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DF$290:DF808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DG$290:DG808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DH$290:DH808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DI$290:DI808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DJ$290:DJ808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DK$290:DK808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DL$290:DL808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DM$290:DM808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DN$290:DN808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DO$290:DO808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DP$290:DP808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DQ$290:DQ808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DR$290:DR808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DS$290:DS808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DT$290:DT808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DU$290:DU808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DV$290:DV808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DW$290:DW808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DX$290:DX808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DY$290:DY808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(DZ$290:DZ808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(EA$290:EA808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(EB$290:EB808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(EC$290:EC808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(ED$290:ED808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(EE$290:EE808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(EF$290:EF808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(EG$290:EG808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(EH$290:EH808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0},{"$f":"SUMIFS(EI$290:EI808,$A$290:$A808,$A2394,$D$290:$D808,$C2394)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2394,$D$15:$D$287,$C2394)","v":0}]
[19,1,"total_partnership_expenses","levered_net_cash_flow","","Suite 19 - Blank",{"$f":"SUMIFS(G$290:G820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(H$290:H820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(I$290:I820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(J$290:J820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(K$290:K820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(L$290:L820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(M$290:M820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(N$290:N820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(O$290:O820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(P$290:P820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(Q$290:Q820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(R$290:R820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(S$290:S820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(T$290:T820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(U$290:U820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(V$290:V820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(W$290:W820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(X$290:X820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(Y$290:Y820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(Z$290:Z820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AA$290:AA820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AB$290:AB820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AC$290:AC820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AD$290:AD820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AE$290:AE820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AF$290:AF820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AG$290:AG820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AH$290:AH820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AI$290:AI820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AJ$290:AJ820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AK$290:AK820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AL$290:AL820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AM$290:AM820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AN$290:AN820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AO$290:AO820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AP$290:AP820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AQ$290:AQ820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AR$290:AR820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AS$290:AS820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AT$290:AT820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AU$290:AU820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AV$290:AV820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AW$290:AW820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AX$290:AX820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AY$290:AY820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(AZ$290:AZ820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BA$290:BA820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BB$290:BB820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BC$290:BC820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BD$290:BD820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BE$290:BE820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BF$290:BF820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BG$290:BG820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BH$290:BH820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BI$290:BI820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BJ$290:BJ820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BK$290:BK820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BL$290:BL820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BM$290:BM820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BN$290:BN820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BO$290:BO820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BP$290:BP820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BQ$290:BQ820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BR$290:BR820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BS$290:BS820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BT$290:BT820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BU$290:BU820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BV$290:BV820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BW$290:BW820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BX$290:BX820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BY$290:BY820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(BZ$290:BZ820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CA$290:CA820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CB$290:CB820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CC$290:CC820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CD$290:CD820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CE$290:CE820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CF$290:CF820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CG$290:CG820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CH$290:CH820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CI$290:CI820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CJ$290:CJ820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CK$290:CK820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CL$290:CL820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CM$290:CM820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CN$290:CN820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CO$290:CO820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CP$290:CP820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CQ$290:CQ820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CR$290:CR820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CS$290:CS820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CT$290:CT820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CU$290:CU820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CV$290:CV820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CW$290:CW820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CX$290:CX820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CY$290:CY820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(CZ$290:CZ820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DA$290:DA820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DB$290:DB820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DC$290:DC820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DD$290:DD820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DE$290:DE820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DF$290:DF820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DG$290:DG820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DH$290:DH820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DI$290:DI820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DJ$290:DJ820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DK$290:DK820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DL$290:DL820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DM$290:DM820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DN$290:DN820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DO$290:DO820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DP$290:DP820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DQ$290:DQ820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DR$290:DR820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DS$290:DS820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DT$290:DT820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DU$290:DU820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DV$290:DV820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DW$290:DW820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DX$290:DX820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DY$290:DY820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(DZ$290:DZ820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(EA$290:EA820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(EB$290:EB820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(EC$290:EC820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(ED$290:ED820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(EE$290:EE820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(EF$290:EF820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(EG$290:EG820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(EH$290:EH820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0},{"$f":"SUMIFS(EI$290:EI820,$A$290:$A820,$A2406,$D$290:$D820,$C2406)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2406,$D$15:$D$287,$C2406)","v":0}]
[20,1,"total_other_income","effective_gross_revenue","","Suite 20 - Blank",{"$f":"SUMIFS(G$290:G828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(H$290:H828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(I$290:I828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(J$290:J828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(K$290:K828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(L$290:L828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(M$290:M828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(N$290:N828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(O$290:O828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(P$290:P828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(Q$290:Q828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(R$290:R828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(S$290:S828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(T$290:T828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(U$290:U828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(V$290:V828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(W$290:W828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(X$290:X828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(Y$290:Y828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(Z$290:Z828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AA$290:AA828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AB$290:AB828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AC$290:AC828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AD$290:AD828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AE$290:AE828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AF$290:AF828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AG$290:AG828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AH$290:AH828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AI$290:AI828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AJ$290:AJ828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AK$290:AK828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AL$290:AL828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AM$290:AM828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AN$290:AN828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AO$290:AO828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AP$290:AP828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AQ$290:AQ828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AR$290:AR828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AS$290:AS828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AT$290:AT828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AU$290:AU828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AV$290:AV828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AW$290:AW828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AX$290:AX828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AY$290:AY828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(AZ$290:AZ828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BA$290:BA828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BB$290:BB828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BC$290:BC828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BD$290:BD828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BE$290:BE828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BF$290:BF828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BG$290:BG828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BH$290:BH828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BI$290:BI828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BJ$290:BJ828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BK$290:BK828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BL$290:BL828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BM$290:BM828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BN$290:BN828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BO$290:BO828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BP$290:BP828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BQ$290:BQ828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BR$290:BR828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BS$290:BS828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BT$290:BT828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BU$290:BU828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BV$290:BV828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BW$290:BW828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BX$290:BX828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BY$290:BY828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(BZ$290:BZ828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CA$290:CA828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CB$290:CB828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CC$290:CC828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CD$290:CD828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CE$290:CE828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CF$290:CF828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CG$290:CG828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CH$290:CH828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CI$290:CI828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CJ$290:CJ828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CK$290:CK828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CL$290:CL828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CM$290:CM828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CN$290:CN828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CO$290:CO828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CP$290:CP828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CQ$290:CQ828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CR$290:CR828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CS$290:CS828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CT$290:CT828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CU$290:CU828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CV$290:CV828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CW$290:CW828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CX$290:CX828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CY$290:CY828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(CZ$290:CZ828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DA$290:DA828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DB$290:DB828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DC$290:DC828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DD$290:DD828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DE$290:DE828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DF$290:DF828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DG$290:DG828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DH$290:DH828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DI$290:DI828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DJ$290:DJ828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DK$290:DK828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DL$290:DL828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DM$290:DM828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DN$290:DN828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DO$290:DO828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DP$290:DP828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DQ$290:DQ828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DR$290:DR828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DS$290:DS828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DT$290:DT828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DU$290:DU828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DV$290:DV828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DW$290:DW828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DX$290:DX828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DY$290:DY828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(DZ$290:DZ828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(EA$290:EA828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(EB$290:EB828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(EC$290:EC828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(ED$290:ED828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(EE$290:EE828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(EF$290:EF828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(EG$290:EG828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(EH$290:EH828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0},{"$f":"SUMIFS(EI$290:EI828,$A$290:$A828,$A2414,$D$290:$D828,$C2414)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2414,$D$15:$D$287,$C2414)","v":0}]
[20,1,"noi","cash_flow_before_debt_service","","Suite 20 - Blank",{"$f":"SUMIFS(G$290:G831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(H$290:H831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(I$290:I831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(J$290:J831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(K$290:K831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(L$290:L831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(M$290:M831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(N$290:N831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(O$290:O831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(P$290:P831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(Q$290:Q831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(R$290:R831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(S$290:S831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(T$290:T831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(U$290:U831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(V$290:V831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(W$290:W831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(X$290:X831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(Y$290:Y831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(Z$290:Z831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AA$290:AA831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AB$290:AB831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AC$290:AC831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AD$290:AD831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AE$290:AE831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AF$290:AF831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AG$290:AG831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AH$290:AH831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AI$290:AI831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AJ$290:AJ831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AK$290:AK831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AL$290:AL831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AM$290:AM831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AN$290:AN831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AO$290:AO831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AP$290:AP831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AQ$290:AQ831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AR$290:AR831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AS$290:AS831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AT$290:AT831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AU$290:AU831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AV$290:AV831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AW$290:AW831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AX$290:AX831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AY$290:AY831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(AZ$290:AZ831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BA$290:BA831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BB$290:BB831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BC$290:BC831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BD$290:BD831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BE$290:BE831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BF$290:BF831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BG$290:BG831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BH$290:BH831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BI$290:BI831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BJ$290:BJ831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BK$290:BK831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BL$290:BL831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BM$290:BM831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BN$290:BN831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BO$290:BO831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BP$290:BP831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BQ$290:BQ831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BR$290:BR831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BS$290:BS831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BT$290:BT831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BU$290:BU831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BV$290:BV831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BW$290:BW831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BX$290:BX831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BY$290:BY831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(BZ$290:BZ831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CA$290:CA831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CB$290:CB831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CC$290:CC831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CD$290:CD831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CE$290:CE831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CF$290:CF831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CG$290:CG831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CH$290:CH831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CI$290:CI831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CJ$290:CJ831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CK$290:CK831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CL$290:CL831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CM$290:CM831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CN$290:CN831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CO$290:CO831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CP$290:CP831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CQ$290:CQ831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CR$290:CR831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CS$290:CS831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CT$290:CT831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CU$290:CU831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CV$290:CV831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CW$290:CW831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CX$290:CX831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CY$290:CY831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(CZ$290:CZ831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DA$290:DA831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DB$290:DB831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DC$290:DC831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DD$290:DD831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DE$290:DE831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DF$290:DF831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DG$290:DG831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DH$290:DH831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DI$290:DI831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DJ$290:DJ831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DK$290:DK831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DL$290:DL831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DM$290:DM831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DN$290:DN831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DO$290:DO831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DP$290:DP831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DQ$290:DQ831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DR$290:DR831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DS$290:DS831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DT$290:DT831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DU$290:DU831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DV$290:DV831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DW$290:DW831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DX$290:DX831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DY$290:DY831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(DZ$290:DZ831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(EA$290:EA831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(EB$290:EB831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(EC$290:EC831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(ED$290:ED831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(EE$290:EE831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(EF$290:EF831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(EG$290:EG831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(EH$290:EH831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0},{"$f":"SUMIFS(EI$290:EI831,$A$290:$A831,$A2417,$D$290:$D831,$C2417)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2417,$D$15:$D$287,$C2417)","v":0}]
[20,1,"all_loan_payoff","total_loan_balance_and_fees","","Suite 20 - Blank",{"$f":"SUMIFS(G$290:G843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(H$290:H843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(I$290:I843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(J$290:J843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(K$290:K843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(L$290:L843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(M$290:M843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(N$290:N843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(O$290:O843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(P$290:P843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(Q$290:Q843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(R$290:R843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(S$290:S843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(T$290:T843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(U$290:U843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(V$290:V843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(W$290:W843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(X$290:X843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(Y$290:Y843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(Z$290:Z843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AA$290:AA843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AB$290:AB843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AC$290:AC843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AD$290:AD843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AE$290:AE843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AF$290:AF843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AG$290:AG843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AH$290:AH843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AI$290:AI843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AJ$290:AJ843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AK$290:AK843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AL$290:AL843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AM$290:AM843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AN$290:AN843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AO$290:AO843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AP$290:AP843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AQ$290:AQ843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AR$290:AR843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AS$290:AS843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AT$290:AT843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AU$290:AU843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AV$290:AV843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AW$290:AW843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AX$290:AX843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AY$290:AY843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(AZ$290:AZ843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BA$290:BA843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BB$290:BB843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BC$290:BC843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BD$290:BD843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BE$290:BE843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BF$290:BF843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BG$290:BG843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BH$290:BH843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BI$290:BI843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BJ$290:BJ843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BK$290:BK843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BL$290:BL843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BM$290:BM843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BN$290:BN843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BO$290:BO843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BP$290:BP843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BQ$290:BQ843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BR$290:BR843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BS$290:BS843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BT$290:BT843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BU$290:BU843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BV$290:BV843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BW$290:BW843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BX$290:BX843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BY$290:BY843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(BZ$290:BZ843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CA$290:CA843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CB$290:CB843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CC$290:CC843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CD$290:CD843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CE$290:CE843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CF$290:CF843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CG$290:CG843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CH$290:CH843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CI$290:CI843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CJ$290:CJ843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CK$290:CK843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CL$290:CL843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CM$290:CM843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CN$290:CN843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CO$290:CO843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CP$290:CP843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CQ$290:CQ843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CR$290:CR843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CS$290:CS843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CT$290:CT843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CU$290:CU843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CV$290:CV843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CW$290:CW843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CX$290:CX843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CY$290:CY843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(CZ$290:CZ843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DA$290:DA843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DB$290:DB843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DC$290:DC843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DD$290:DD843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DE$290:DE843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DF$290:DF843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DG$290:DG843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DH$290:DH843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DI$290:DI843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DJ$290:DJ843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DK$290:DK843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DL$290:DL843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DM$290:DM843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DN$290:DN843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DO$290:DO843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DP$290:DP843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DQ$290:DQ843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DR$290:DR843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DS$290:DS843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DT$290:DT843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DU$290:DU843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DV$290:DV843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DW$290:DW843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DX$290:DX843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DY$290:DY843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(DZ$290:DZ843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(EA$290:EA843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(EB$290:EB843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(EC$290:EC843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(ED$290:ED843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(EE$290:EE843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(EF$290:EF843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(EG$290:EG843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(EH$290:EH843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0},{"$f":"SUMIFS(EI$290:EI843,$A$290:$A843,$A2429,$D$290:$D843,$C2429)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2429,$D$15:$D$287,$C2429)","v":0}]
["bldg",1,"all_base_rent","net_rental_income","","Building General",{"$f":"SUMIFS(G$290:G850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(H$290:H850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(I$290:I850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(J$290:J850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(K$290:K850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(L$290:L850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(M$290:M850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(N$290:N850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(O$290:O850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(P$290:P850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(Q$290:Q850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(R$290:R850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(S$290:S850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(T$290:T850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(U$290:U850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(V$290:V850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(W$290:W850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(X$290:X850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(Y$290:Y850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(Z$290:Z850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AA$290:AA850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AB$290:AB850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AC$290:AC850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AD$290:AD850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AE$290:AE850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AF$290:AF850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AG$290:AG850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AH$290:AH850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AI$290:AI850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AJ$290:AJ850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AK$290:AK850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AL$290:AL850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AM$290:AM850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AN$290:AN850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AO$290:AO850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AP$290:AP850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AQ$290:AQ850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AR$290:AR850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AS$290:AS850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AT$290:AT850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AU$290:AU850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AV$290:AV850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AW$290:AW850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AX$290:AX850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AY$290:AY850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(AZ$290:AZ850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BA$290:BA850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BB$290:BB850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BC$290:BC850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BD$290:BD850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BE$290:BE850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BF$290:BF850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BG$290:BG850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BH$290:BH850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BI$290:BI850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BJ$290:BJ850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BK$290:BK850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BL$290:BL850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BM$290:BM850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BN$290:BN850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BO$290:BO850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BP$290:BP850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BQ$290:BQ850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BR$290:BR850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BS$290:BS850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BT$290:BT850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BU$290:BU850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BV$290:BV850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BW$290:BW850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BX$290:BX850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BY$290:BY850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(BZ$290:BZ850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CA$290:CA850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CB$290:CB850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CC$290:CC850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CD$290:CD850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CE$290:CE850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CF$290:CF850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CG$290:CG850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CH$290:CH850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CI$290:CI850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CJ$290:CJ850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CK$290:CK850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CL$290:CL850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CM$290:CM850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CN$290:CN850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CO$290:CO850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CP$290:CP850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CQ$290:CQ850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CR$290:CR850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CS$290:CS850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CT$290:CT850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CU$290:CU850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CV$290:CV850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CW$290:CW850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CX$290:CX850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CY$290:CY850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(CZ$290:CZ850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DA$290:DA850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DB$290:DB850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DC$290:DC850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DD$290:DD850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DE$290:DE850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DF$290:DF850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DG$290:DG850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DH$290:DH850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DI$290:DI850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DJ$290:DJ850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DK$290:DK850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DL$290:DL850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DM$290:DM850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DN$290:DN850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DO$290:DO850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DP$290:DP850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DQ$290:DQ850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DR$290:DR850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DS$290:DS850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DT$290:DT850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DU$290:DU850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DV$290:DV850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DW$290:DW850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DX$290:DX850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DY$290:DY850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(DZ$290:DZ850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(EA$290:EA850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(EB$290:EB850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(EC$290:EC850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(ED$290:ED850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(EE$290:EE850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(EF$290:EF850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(EG$290:EG850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(EH$290:EH850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0},{"$f":"SUMIFS(EI$290:EI850,$A$290:$A850,$A2436,$D$290:$D850,$C2436)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2436,$D$15:$D$287,$C2436)","v":0}]
["bldg",1,"total_leasing_costs","total_leasing_and_capital_costs","","Building General",{"$f":"SUMIFS(G$290:G862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(H$290:H862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(I$290:I862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(J$290:J862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(K$290:K862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(L$290:L862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(M$290:M862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(N$290:N862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(O$290:O862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(P$290:P862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(Q$290:Q862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(R$290:R862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(S$290:S862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(T$290:T862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(U$290:U862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(V$290:V862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(W$290:W862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(X$290:X862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(Y$290:Y862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(Z$290:Z862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AA$290:AA862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AB$290:AB862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AC$290:AC862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AD$290:AD862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AE$290:AE862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AF$290:AF862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AG$290:AG862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AH$290:AH862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AI$290:AI862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AJ$290:AJ862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AK$290:AK862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AL$290:AL862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AM$290:AM862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AN$290:AN862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AO$290:AO862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AP$290:AP862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AQ$290:AQ862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AR$290:AR862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AS$290:AS862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AT$290:AT862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AU$290:AU862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AV$290:AV862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AW$290:AW862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AX$290:AX862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AY$290:AY862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(AZ$290:AZ862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BA$290:BA862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BB$290:BB862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BC$290:BC862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BD$290:BD862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BE$290:BE862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BF$290:BF862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BG$290:BG862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BH$290:BH862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BI$290:BI862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BJ$290:BJ862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BK$290:BK862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BL$290:BL862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BM$290:BM862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BN$290:BN862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BO$290:BO862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BP$290:BP862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BQ$290:BQ862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BR$290:BR862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BS$290:BS862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BT$290:BT862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BU$290:BU862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BV$290:BV862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BW$290:BW862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BX$290:BX862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BY$290:BY862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(BZ$290:BZ862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CA$290:CA862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CB$290:CB862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CC$290:CC862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CD$290:CD862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CE$290:CE862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CF$290:CF862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CG$290:CG862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CH$290:CH862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CI$290:CI862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CJ$290:CJ862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CK$290:CK862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CL$290:CL862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CM$290:CM862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CN$290:CN862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CO$290:CO862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CP$290:CP862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CQ$290:CQ862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CR$290:CR862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CS$290:CS862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CT$290:CT862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CU$290:CU862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CV$290:CV862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CW$290:CW862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CX$290:CX862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CY$290:CY862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(CZ$290:CZ862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DA$290:DA862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DB$290:DB862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DC$290:DC862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DD$290:DD862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DE$290:DE862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DF$290:DF862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DG$290:DG862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DH$290:DH862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DI$290:DI862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DJ$290:DJ862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DK$290:DK862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DL$290:DL862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DM$290:DM862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DN$290:DN862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DO$290:DO862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DP$290:DP862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DQ$290:DQ862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DR$290:DR862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DS$290:DS862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DT$290:DT862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DU$290:DU862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DV$290:DV862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DW$290:DW862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DX$290:DX862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DY$290:DY862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(DZ$290:DZ862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(EA$290:EA862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(EB$290:EB862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(EC$290:EC862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(ED$290:ED862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(EE$290:EE862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(EF$290:EF862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(EG$290:EG862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(EH$290:EH862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0},{"$f":"SUMIFS(EI$290:EI862,$A$290:$A862,$A2448,$D$290:$D862,$C2448)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2448,$D$15:$D$287,$C2448)","v":0}]
["bldg",1,"total_working_capital","levered_net_cash_flow_before_partnership_costs","","Building General",{"$f":"SUMIFS(G$290:G874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(G$15:G$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(H$290:H874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(H$15:H$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(I$290:I874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(I$15:I$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(J$290:J874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(J$15:J$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(K$290:K874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(K$15:K$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(L$290:L874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(L$15:L$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(M$290:M874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(M$15:M$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(N$290:N874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(N$15:N$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(O$290:O874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(O$15:O$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(P$290:P874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(P$15:P$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(Q$290:Q874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(Q$15:Q$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(R$290:R874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(R$15:R$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(S$290:S874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(S$15:S$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(T$290:T874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(T$15:T$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(U$290:U874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(U$15:U$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(V$290:V874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(V$15:V$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(W$290:W874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(W$15:W$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(X$290:X874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(X$15:X$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(Y$290:Y874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(Y$15:Y$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(Z$290:Z874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(Z$15:Z$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AA$290:AA874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AA$15:AA$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AB$290:AB874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AB$15:AB$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AC$290:AC874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AC$15:AC$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AD$290:AD874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AD$15:AD$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AE$290:AE874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AE$15:AE$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AF$290:AF874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AF$15:AF$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AG$290:AG874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AG$15:AG$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AH$290:AH874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AH$15:AH$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AI$290:AI874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AI$15:AI$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AJ$290:AJ874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AJ$15:AJ$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AK$290:AK874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AK$15:AK$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AL$290:AL874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AL$15:AL$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AM$290:AM874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AM$15:AM$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AN$290:AN874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AN$15:AN$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AO$290:AO874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AO$15:AO$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AP$290:AP874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AP$15:AP$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AQ$290:AQ874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AQ$15:AQ$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AR$290:AR874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AR$15:AR$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AS$290:AS874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AS$15:AS$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AT$290:AT874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AT$15:AT$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AU$290:AU874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AU$15:AU$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AV$290:AV874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AV$15:AV$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AW$290:AW874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AW$15:AW$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AX$290:AX874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AX$15:AX$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AY$290:AY874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AY$15:AY$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(AZ$290:AZ874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(AZ$15:AZ$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BA$290:BA874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BA$15:BA$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BB$290:BB874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BB$15:BB$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BC$290:BC874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BC$15:BC$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BD$290:BD874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BD$15:BD$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BE$290:BE874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BE$15:BE$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BF$290:BF874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BF$15:BF$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BG$290:BG874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BG$15:BG$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BH$290:BH874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BH$15:BH$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BI$290:BI874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BI$15:BI$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BJ$290:BJ874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BJ$15:BJ$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BK$290:BK874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BK$15:BK$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BL$290:BL874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BL$15:BL$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BM$290:BM874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BM$15:BM$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BN$290:BN874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BN$15:BN$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BO$290:BO874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BO$15:BO$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BP$290:BP874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BP$15:BP$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BQ$290:BQ874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BQ$15:BQ$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BR$290:BR874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BR$15:BR$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BS$290:BS874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BS$15:BS$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BT$290:BT874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BT$15:BT$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BU$290:BU874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BU$15:BU$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BV$290:BV874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BV$15:BV$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BW$290:BW874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BW$15:BW$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BX$290:BX874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BX$15:BX$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BY$290:BY874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BY$15:BY$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(BZ$290:BZ874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(BZ$15:BZ$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CA$290:CA874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CA$15:CA$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CB$290:CB874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CB$15:CB$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CC$290:CC874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CC$15:CC$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CD$290:CD874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CD$15:CD$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CE$290:CE874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CE$15:CE$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CF$290:CF874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CF$15:CF$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CG$290:CG874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CG$15:CG$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CH$290:CH874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CH$15:CH$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CI$290:CI874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CI$15:CI$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CJ$290:CJ874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CJ$15:CJ$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CK$290:CK874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CK$15:CK$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CL$290:CL874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CL$15:CL$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CM$290:CM874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CM$15:CM$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CN$290:CN874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CN$15:CN$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CO$290:CO874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CO$15:CO$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CP$290:CP874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CP$15:CP$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CQ$290:CQ874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CQ$15:CQ$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CR$290:CR874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CR$15:CR$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CS$290:CS874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CS$15:CS$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CT$290:CT874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CT$15:CT$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CU$290:CU874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CU$15:CU$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CV$290:CV874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CV$15:CV$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CW$290:CW874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CW$15:CW$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CX$290:CX874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CX$15:CX$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CY$290:CY874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CY$15:CY$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(CZ$290:CZ874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(CZ$15:CZ$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DA$290:DA874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DA$15:DA$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DB$290:DB874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DB$15:DB$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DC$290:DC874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DC$15:DC$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DD$290:DD874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DD$15:DD$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DE$290:DE874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DE$15:DE$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DF$290:DF874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DF$15:DF$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DG$290:DG874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DG$15:DG$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DH$290:DH874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DH$15:DH$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DI$290:DI874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DI$15:DI$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DJ$290:DJ874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DJ$15:DJ$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DK$290:DK874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DK$15:DK$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DL$290:DL874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DL$15:DL$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DM$290:DM874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DM$15:DM$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DN$290:DN874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DN$15:DN$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DO$290:DO874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DO$15:DO$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DP$290:DP874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DP$15:DP$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DQ$290:DQ874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DQ$15:DQ$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DR$290:DR874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DR$15:DR$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DS$290:DS874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DS$15:DS$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DT$290:DT874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DT$15:DT$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DU$290:DU874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DU$15:DU$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DV$290:DV874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DV$15:DV$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DW$290:DW874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DW$15:DW$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DX$290:DX874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DX$15:DX$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DY$290:DY874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DY$15:DY$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(DZ$290:DZ874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(DZ$15:DZ$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(EA$290:EA874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(EA$15:EA$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(EB$290:EB874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(EB$15:EB$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(EC$290:EC874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(EC$15:EC$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(ED$290:ED874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(ED$15:ED$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(EE$290:EE874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(EE$15:EE$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(EF$290:EF874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(EF$15:EF$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(EG$290:EG874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(EG$15:EG$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(EH$290:EH874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(EH$15:EH$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0},{"$f":"SUMIFS(EI$290:EI874,$A$290:$A874,$A2460,$D$290:$D874,$C2460)+SUMIFS(EI$15:EI$287,$A$15:$A$287,$A2460,$D$15:$D$287,$C2460)","v":0}]
[null,{"$f":"IF(A882:A1278=\"\",\"\",_xlfn.XLOOKUP(A882:A1278,'Cash Flow'!$C$8:$C$30,'Cash Flow'!$H$8:$H$30,0))","v":""},null,{"$f":"IF(C882:C1278=\"\",\"\",_xlfn.XLOOKUP(C882:C1278,tags!$C$16:$C$134,tags!$F$16:$F$134,0))","v":""},"","hold period cash flows begin",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.BYROW($F$882:$EJ$1278,_xlfn.LAMBDA(_xlpm.x,SUM(_xlpm.x)))","v":0},{"$f":"_xlfn.BYROW($F$882:$EJ$1278,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$10:$EJ$10,1)))","v":0},{"$f":"_xlfn.BYROW($F$882:$EJ$1278,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$11:$EJ$11,1)))","v":0},null,null,null,null,"hold period cash flows begin",{"$f":"_xlfn.BYROW($F$882:$EJ$1278,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,ES$5)))","v":0},{"$f":"_xlfn.BYROW($F$882:$EJ$1278,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,ET$5)))","v":0},{"$f":"_xlfn.BYROW($F$882:$EJ$1278,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,EU$5)))","v":0},{"$f":"_xlfn.BYROW($F$882:$EJ$1278,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,EV$5)))","v":0},{"$f":"_xlfn.BYROW($F$882:$EJ$1278,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,EW$5)))","v":0},{"$f":"_xlfn.BYROW($F$882:$EJ$1278,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,EX$5)))","v":0},{"$f":"_xlfn.BYROW($F$882:$EJ$1278,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,EY$5)))","v":0},{"$f":"_xlfn.BYROW($F$882:$EJ$1278,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,EZ$5)))","v":0},{"$f":"_xlfn.BYROW($F$882:$EJ$1278,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,FA$5)))","v":0},{"$f":"_xlfn.BYROW($F$882:$EJ$1278,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,FB$5)))","v":0},{"$f":"_xlfn.BYROW($F$882:$EJ$1278,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,FC$5)))","v":0},{"$f":"_xlfn.BYROW($F$882:$EJ$1278,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,FD$5)))","v":0},null,{"$f":"_xlfn.BYROW($ER$882:$FE$1278,_xlfn.LAMBDA(_xlpm.x,SUM(_xlpm.x)))","v":0}]
[null,"",null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,1,"in_place_base_rent","all_base_rent","","Suite 4 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[18,1,"in_place_base_rent","all_base_rent","","Suite 7 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 7 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,1,"release_base_rent","all_base_rent","","Suite 18 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,1,"release_base_rent","all_base_rent","","Suite 6 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 6 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,1,"release_downtime","all_downtime","","Suite 17 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,1,"release_downtime","all_downtime","","Suite 5 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,1,"in_place_free_rent","all_free_rent","","Suite 16 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,1,"in_place_free_rent","all_free_rent","","Suite 5 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 5 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,1,"release_free_rent","all_free_rent","","Suite 16 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,1,"release_free_rent","all_free_rent","","Suite 19 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[3,1,"in_place_credit_loss","all_credit_loss","","Suite 11 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,1,"in_place_credit_loss","all_credit_loss","","Suite 18 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2,1,"release_credit_loss","all_credit_loss","","Suite 10 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 10 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,1,"release_credit_loss","all_credit_loss","","Suite 17 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,1,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 1 - Example Tenant Lease",null,8774.9356754082146,8777.5983781568357,8780.2665656371537,8782.9402491468209,8785.6194400067525,8788.3041495611942,8790.9943891777475,8793.6901702474388,8874.5909722698598,8877.2978705127935,8880.0103445229088,8882.7284057853703,8987.5055047006408,8990.2347750179779,8992.9696671853053,8995.7101927827116,8998.456363414145,9001.2081907074444,9003.9656863144119,9006.7288619108476,9089.6521839838279,9092.426754682836,9095.2070405432023,9097.9930533372262,9205.389579725379,9208.18708180065,9210.9903462721595,9213.7993850095027,9216.6142099067201,9219.4348328823544,9222.2612658794969,9225.0935208658411,9310.0899259906455,9312.9338609571278,9315.7836539640048,9318.6393170778792,9428.7207566257366,9431.5881962528892,9434.4615423361847,9437.3408070419628,9440.2260025616088,9443.1171411116338,9446.0142349337038,9448.9172962947086,9536.0386115476322,9538.9536448882791,9541.8746827203267,9544.8017374120482,9657.6352129486004,9660.5743385664318,9663.5195183018113,9666.4707646252318,9669.4280900328704,9672.3915070466464,9675.361028214269,9678.3366661092969,9767.636014243546,9770.6239234177083,9773.6179871955574,9776.6182182545708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,555224.51978802891,105788.97661043308,116432.21326895655,null,null,null,null,"Suite 1 - Example Tenant Lease",0,105788.97661043308,108352.05827458057,110979.21698033175,113672.05465372674,116432.21326895655,0,0,0,0,0,0,null,555224.51978802867]
[4,1,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 12 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 12 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[20,1,"in_place_cam_reimbursements","all_cam_reimbursements","","Suite 9 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 9 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[3,1,"release_cam_reimbursements","all_cam_reimbursements","","Suite 11 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 11 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,1,"release_cam_reimbursements","all_cam_reimbursements","","Suite 4 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["bldg",1,"property_taxes","total_operating_expenses","","Property Taxes",null,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3333.3333333333335,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3416.6666666666661,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3502.0833333333326,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3589.6354166666661,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,-3679.3763020833326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-210253.14062499997,-40000,-44152.515625,null,null,null,null,"Property Taxes",0,-40000,-40999.999999999978,-42025,-43075.624999999978,-44152.515625,0,0,0,0,0,0,null,-210253.14062499994]
[8,1,"up_front_tenant_improvements","all_tenant_improvements","","Suite 16 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 16 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,1,"up_front_tenant_improvements","all_tenant_improvements","","Suite 4 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 4 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,1,"release_tenant_improvements","all_tenant_improvements","","Suite 15 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,1,"release_tenant_improvements","all_tenant_improvements","","Suite 19 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 19 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,1,"up_front_leasing_commissions","all_leasing_commissions","","Suite 15 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 15 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,1,"up_front_leasing_commissions","all_leasing_commissions","","Suite 18 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 18 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,1,"release_leasing_commissions","all_leasing_commissions","","Suite 14 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 14 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,1,"release_leasing_commissions","all_leasing_commissions","","Suite 17 - Blank",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Suite 17 - Blank",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["bldg",1,"capital_reserves","total_leasing_and_capital_costs","","Capital Reserves",null,-2150,-2150,-2150,-2150,-2150,-2150,-2150,-2150,-2150,-2150,-2150,-2150,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2203.75,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2258.84375,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2315.3148437499999,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,-2373.1977148437495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,-135613.27570312502,-25800,-28478.372578125,null,null,null,null,"Capital Reserves",0,-25800,-26445,-27106.125,-27783.778124999993,-28478.372578125,0,0,0,0,0,0,null,-135613.27570312499]
[null,"",null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"",null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"",null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"",null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"",null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"",null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"",null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["bldg",1,"general_construction_expenses","total_leasing_and_capital_costs","",{"$f":"_xlfn.XLOOKUP($C1225,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"General Construction Expenses"},{"$f":"_xlfn.XLOOKUP(G$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(H$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":-122500.00000000001},{"$f":"_xlfn.XLOOKUP(I$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":-122500.00000000001},{"$f":"_xlfn.XLOOKUP(J$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":-122500.00000000001},{"$f":"_xlfn.XLOOKUP(K$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(L$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(M$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(N$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(O$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(P$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(Q$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(R$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(S$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(T$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(U$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(V$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(W$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(X$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(Y$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(Z$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AA$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AB$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AC$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AD$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AE$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AF$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AG$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AH$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AI$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AJ$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AK$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AL$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AM$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AN$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AO$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AP$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AQ$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AR$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AS$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AT$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AU$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AV$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AW$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AX$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AY$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(AZ$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BA$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BB$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BC$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BD$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BE$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BF$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BG$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BH$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BI$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BJ$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BK$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BL$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BM$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BN$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BO$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BP$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BQ$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BR$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BS$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BT$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BU$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BV$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BW$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BX$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BY$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(BZ$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CA$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CB$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CC$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CD$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CE$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CF$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CG$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CH$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CI$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CJ$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CK$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CL$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CM$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CN$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CO$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CP$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CQ$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CR$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CS$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CT$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CU$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CV$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CW$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CX$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CY$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(CZ$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DA$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DB$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DC$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DD$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DE$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DF$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DG$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DH$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DI$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DJ$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DK$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DL$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DM$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DN$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DO$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DP$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DQ$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DR$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DS$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DT$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DU$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DV$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DW$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DX$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DY$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(DZ$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(EA$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(EB$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(EC$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(ED$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(EE$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(EF$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(EG$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(EH$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},{"$f":"_xlfn.XLOOKUP(EI$3,construction!$J$7:$EN$7,construction!$J$19:$EN$19,0)*-1","v":0},null,-367500.00000000006,-367500.00000000006,0,null,null,null,null,"General Construction Expenses",0,-367500.00000000006,0,0,0,0,0,0,0,0,0,0,null,-367500.00000000006]
["bldg",1,"sale_price","total_acquisition_and_sale","",{"$f":"_xlfn.XLOOKUP($C1232,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Sale Price"},null,{"$f":"IF(H$7=0,0,global!$C$54)","v":0},{"$f":"IF(I$7=0,0,global!$C$54)","v":0},{"$f":"IF(J$7=0,0,global!$C$54)","v":0},{"$f":"IF(K$7=0,0,global!$C$54)","v":0},{"$f":"IF(L$7=0,0,global!$C$54)","v":0},{"$f":"IF(M$7=0,0,global!$C$54)","v":0},{"$f":"IF(N$7=0,0,global!$C$54)","v":0},{"$f":"IF(O$7=0,0,global!$C$54)","v":0},{"$f":"IF(P$7=0,0,global!$C$54)","v":0},{"$f":"IF(Q$7=0,0,global!$C$54)","v":0},{"$f":"IF(R$7=0,0,global!$C$54)","v":0},{"$f":"IF(S$7=0,0,global!$C$54)","v":0},{"$f":"IF(T$7=0,0,global!$C$54)","v":0},{"$f":"IF(U$7=0,0,global!$C$54)","v":0},{"$f":"IF(V$7=0,0,global!$C$54)","v":0},{"$f":"IF(W$7=0,0,global!$C$54)","v":0},{"$f":"IF(X$7=0,0,global!$C$54)","v":0},{"$f":"IF(Y$7=0,0,global!$C$54)","v":0},{"$f":"IF(Z$7=0,0,global!$C$54)","v":0},{"$f":"IF(AA$7=0,0,global!$C$54)","v":0},{"$f":"IF(AB$7=0,0,global!$C$54)","v":0},{"$f":"IF(AC$7=0,0,global!$C$54)","v":0},{"$f":"IF(AD$7=0,0,global!$C$54)","v":0},{"$f":"IF(AE$7=0,0,global!$C$54)","v":0},{"$f":"IF(AF$7=0,0,global!$C$54)","v":0},{"$f":"IF(AG$7=0,0,global!$C$54)","v":0},{"$f":"IF(AH$7=0,0,global!$C$54)","v":0},{"$f":"IF(AI$7=0,0,global!$C$54)","v":0},{"$f":"IF(AJ$7=0,0,global!$C$54)","v":0},{"$f":"IF(AK$7=0,0,global!$C$54)","v":0},{"$f":"IF(AL$7=0,0,global!$C$54)","v":0},{"$f":"IF(AM$7=0,0,global!$C$54)","v":0},{"$f":"IF(AN$7=0,0,global!$C$54)","v":0},{"$f":"IF(AO$7=0,0,global!$C$54)","v":0},{"$f":"IF(AP$7=0,0,global!$C$54)","v":0},{"$f":"IF(AQ$7=0,0,global!$C$54)","v":0},{"$f":"IF(AR$7=0,0,global!$C$54)","v":0},{"$f":"IF(AS$7=0,0,global!$C$54)","v":0},{"$f":"IF(AT$7=0,0,global!$C$54)","v":0},{"$f":"IF(AU$7=0,0,global!$C$54)","v":0},{"$f":"IF(AV$7=0,0,global!$C$54)","v":0},{"$f":"IF(AW$7=0,0,global!$C$54)","v":0},{"$f":"IF(AX$7=0,0,global!$C$54)","v":0},{"$f":"IF(AY$7=0,0,global!$C$54)","v":0},{"$f":"IF(AZ$7=0,0,global!$C$54)","v":0},{"$f":"IF(BA$7=0,0,global!$C$54)","v":0},{"$f":"IF(BB$7=0,0,global!$C$54)","v":0},{"$f":"IF(BC$7=0,0,global!$C$54)","v":0},{"$f":"IF(BD$7=0,0,global!$C$54)","v":0},{"$f":"IF(BE$7=0,0,global!$C$54)","v":0},{"$f":"IF(BF$7=0,0,global!$C$54)","v":0},{"$f":"IF(BG$7=0,0,global!$C$54)","v":0},{"$f":"IF(BH$7=0,0,global!$C$54)","v":0},{"$f":"IF(BI$7=0,0,global!$C$54)","v":0},{"$f":"IF(BJ$7=0,0,global!$C$54)","v":0},{"$f":"IF(BK$7=0,0,global!$C$54)","v":0},{"$f":"IF(BL$7=0,0,global!$C$54)","v":0},{"$f":"IF(BM$7=0,0,global!$C$54)","v":0},{"$f":"IF(BN$7=0,0,global!$C$54)","v":0},{"$f":"IF(BO$7=0,0,global!$C$54)","v":14398241.008282322},{"$f":"IF(BP$7=0,0,global!$C$54)","v":0},{"$f":"IF(BQ$7=0,0,global!$C$54)","v":0},{"$f":"IF(BR$7=0,0,global!$C$54)","v":0},{"$f":"IF(BS$7=0,0,global!$C$54)","v":0},{"$f":"IF(BT$7=0,0,global!$C$54)","v":0},{"$f":"IF(BU$7=0,0,global!$C$54)","v":0},{"$f":"IF(BV$7=0,0,global!$C$54)","v":0},{"$f":"IF(BW$7=0,0,global!$C$54)","v":0},{"$f":"IF(BX$7=0,0,global!$C$54)","v":0},{"$f":"IF(BY$7=0,0,global!$C$54)","v":0},{"$f":"IF(BZ$7=0,0,global!$C$54)","v":0},{"$f":"IF(CA$7=0,0,global!$C$54)","v":0},{"$f":"IF(CB$7=0,0,global!$C$54)","v":0},{"$f":"IF(CC$7=0,0,global!$C$54)","v":0},{"$f":"IF(CD$7=0,0,global!$C$54)","v":0},{"$f":"IF(CE$7=0,0,global!$C$54)","v":0},{"$f":"IF(CF$7=0,0,global!$C$54)","v":0},{"$f":"IF(CG$7=0,0,global!$C$54)","v":0},{"$f":"IF(CH$7=0,0,global!$C$54)","v":0},{"$f":"IF(CI$7=0,0,global!$C$54)","v":0},{"$f":"IF(CJ$7=0,0,global!$C$54)","v":0},{"$f":"IF(CK$7=0,0,global!$C$54)","v":0},{"$f":"IF(CL$7=0,0,global!$C$54)","v":0},{"$f":"IF(CM$7=0,0,global!$C$54)","v":0},{"$f":"IF(CN$7=0,0,global!$C$54)","v":0},{"$f":"IF(CO$7=0,0,global!$C$54)","v":0},{"$f":"IF(CP$7=0,0,global!$C$54)","v":0},{"$f":"IF(CQ$7=0,0,global!$C$54)","v":0},{"$f":"IF(CR$7=0,0,global!$C$54)","v":0},{"$f":"IF(CS$7=0,0,global!$C$54)","v":0},{"$f":"IF(CT$7=0,0,global!$C$54)","v":0},{"$f":"IF(CU$7=0,0,global!$C$54)","v":0},{"$f":"IF(CV$7=0,0,global!$C$54)","v":0},{"$f":"IF(CW$7=0,0,global!$C$54)","v":0},{"$f":"IF(CX$7=0,0,global!$C$54)","v":0},{"$f":"IF(CY$7=0,0,global!$C$54)","v":0},{"$f":"IF(CZ$7=0,0,global!$C$54)","v":0},{"$f":"IF(DA$7=0,0,global!$C$54)","v":0},{"$f":"IF(DB$7=0,0,global!$C$54)","v":0},{"$f":"IF(DC$7=0,0,global!$C$54)","v":0},{"$f":"IF(DD$7=0,0,global!$C$54)","v":0},{"$f":"IF(DE$7=0,0,global!$C$54)","v":0},{"$f":"IF(DF$7=0,0,global!$C$54)","v":0},{"$f":"IF(DG$7=0,0,global!$C$54)","v":0},{"$f":"IF(DH$7=0,0,global!$C$54)","v":0},{"$f":"IF(DI$7=0,0,global!$C$54)","v":0},{"$f":"IF(DJ$7=0,0,global!$C$54)","v":0},{"$f":"IF(DK$7=0,0,global!$C$54)","v":0},{"$f":"IF(DL$7=0,0,global!$C$54)","v":0},{"$f":"IF(DM$7=0,0,global!$C$54)","v":0},{"$f":"IF(DN$7=0,0,global!$C$54)","v":0},{"$f":"IF(DO$7=0,0,global!$C$54)","v":0},{"$f":"IF(DP$7=0,0,global!$C$54)","v":0},{"$f":"IF(DQ$7=0,0,global!$C$54)","v":0},{"$f":"IF(DR$7=0,0,global!$C$54)","v":0},{"$f":"IF(DS$7=0,0,global!$C$54)","v":0},{"$f":"IF(DT$7=0,0,global!$C$54)","v":0},{"$f":"IF(DU$7=0,0,global!$C$54)","v":0},{"$f":"IF(DV$7=0,0,global!$C$54)","v":0},{"$f":"IF(DW$7=0,0,global!$C$54)","v":0},{"$f":"IF(DX$7=0,0,global!$C$54)","v":0},{"$f":"IF(DY$7=0,0,global!$C$54)","v":0},{"$f":"IF(DZ$7=0,0,global!$C$54)","v":0},{"$f":"IF(EA$7=0,0,global!$C$54)","v":0},{"$f":"IF(EB$7=0,0,global!$C$54)","v":0},{"$f":"IF(EC$7=0,0,global!$C$54)","v":0},{"$f":"IF(ED$7=0,0,global!$C$54)","v":0},{"$f":"IF(EE$7=0,0,global!$C$54)","v":0},{"$f":"IF(EF$7=0,0,global!$C$54)","v":0},{"$f":"IF(EG$7=0,0,global!$C$54)","v":0},{"$f":"IF(EH$7=0,0,global!$C$54)","v":0},{"$f":"IF(EI$7=0,0,global!$C$54)","v":0},null,14398241.008282322,0,14398241.008282322,null,null,null,null,"Sale Price",0,0,0,0,0,14398241.008282322,0,0,0,0,0,0,null,14398241.008282322]
["bldg",1,"mezz_acq_interest_payment","all_interest_payments","",{"$f":"_xlfn.XLOOKUP($C1240,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Mezzanine Loan Interest Payment"},{"$f":"G2531:EI2531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,null,"Mezzanine Loan Interest Payment",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"",null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"",null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["bldg",1,"working_capital_distributed","total_working_capital","",{"$f":"_xlfn.XLOOKUP($C1267,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Working Capital Distributed"},null,{"$f":"IF(global!$C$113=1,0,IF(H$7=1,SUM(H2546:H2547),IF(SUM(H$882:H$1263)<0,MIN(SUM(H2546:H2547),-SUM(H$882:H$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(I$7=1,SUM(I2546:I2547),IF(SUM(I$882:I$1263)<0,MIN(SUM(I2546:I2547),-SUM(I$882:I$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(J$7=1,SUM(J2546:J2547),IF(SUM(J$882:J$1263)<0,MIN(SUM(J2546:J2547),-SUM(J$882:J$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(K$7=1,SUM(K2546:K2547),IF(SUM(K$882:K$1263)<0,MIN(SUM(K2546:K2547),-SUM(K$882:K$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(L$7=1,SUM(L2546:L2547),IF(SUM(L$882:L$1263)<0,MIN(SUM(L2546:L2547),-SUM(L$882:L$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(M$7=1,SUM(M2546:M2547),IF(SUM(M$882:M$1263)<0,MIN(SUM(M2546:M2547),-SUM(M$882:M$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(N$7=1,SUM(N2546:N2547),IF(SUM(N$882:N$1263)<0,MIN(SUM(N2546:N2547),-SUM(N$882:N$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(O$7=1,SUM(O2546:O2547),IF(SUM(O$882:O$1263)<0,MIN(SUM(O2546:O2547),-SUM(O$882:O$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(P$7=1,SUM(P2546:P2547),IF(SUM(P$882:P$1263)<0,MIN(SUM(P2546:P2547),-SUM(P$882:P$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(Q$7=1,SUM(Q2546:Q2547),IF(SUM(Q$882:Q$1263)<0,MIN(SUM(Q2546:Q2547),-SUM(Q$882:Q$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(R$7=1,SUM(R2546:R2547),IF(SUM(R$882:R$1263)<0,MIN(SUM(R2546:R2547),-SUM(R$882:R$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(S$7=1,SUM(S2546:S2547),IF(SUM(S$882:S$1263)<0,MIN(SUM(S2546:S2547),-SUM(S$882:S$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(T$7=1,SUM(T2546:T2547),IF(SUM(T$882:T$1263)<0,MIN(SUM(T2546:T2547),-SUM(T$882:T$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(U$7=1,SUM(U2546:U2547),IF(SUM(U$882:U$1263)<0,MIN(SUM(U2546:U2547),-SUM(U$882:U$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(V$7=1,SUM(V2546:V2547),IF(SUM(V$882:V$1263)<0,MIN(SUM(V2546:V2547),-SUM(V$882:V$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(W$7=1,SUM(W2546:W2547),IF(SUM(W$882:W$1263)<0,MIN(SUM(W2546:W2547),-SUM(W$882:W$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(X$7=1,SUM(X2546:X2547),IF(SUM(X$882:X$1263)<0,MIN(SUM(X2546:X2547),-SUM(X$882:X$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(Y$7=1,SUM(Y2546:Y2547),IF(SUM(Y$882:Y$1263)<0,MIN(SUM(Y2546:Y2547),-SUM(Y$882:Y$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(Z$7=1,SUM(Z2546:Z2547),IF(SUM(Z$882:Z$1263)<0,MIN(SUM(Z2546:Z2547),-SUM(Z$882:Z$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AA$7=1,SUM(AA2546:AA2547),IF(SUM(AA$882:AA$1263)<0,MIN(SUM(AA2546:AA2547),-SUM(AA$882:AA$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AB$7=1,SUM(AB2546:AB2547),IF(SUM(AB$882:AB$1263)<0,MIN(SUM(AB2546:AB2547),-SUM(AB$882:AB$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AC$7=1,SUM(AC2546:AC2547),IF(SUM(AC$882:AC$1263)<0,MIN(SUM(AC2546:AC2547),-SUM(AC$882:AC$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AD$7=1,SUM(AD2546:AD2547),IF(SUM(AD$882:AD$1263)<0,MIN(SUM(AD2546:AD2547),-SUM(AD$882:AD$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AE$7=1,SUM(AE2546:AE2547),IF(SUM(AE$882:AE$1263)<0,MIN(SUM(AE2546:AE2547),-SUM(AE$882:AE$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AF$7=1,SUM(AF2546:AF2547),IF(SUM(AF$882:AF$1263)<0,MIN(SUM(AF2546:AF2547),-SUM(AF$882:AF$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AG$7=1,SUM(AG2546:AG2547),IF(SUM(AG$882:AG$1263)<0,MIN(SUM(AG2546:AG2547),-SUM(AG$882:AG$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AH$7=1,SUM(AH2546:AH2547),IF(SUM(AH$882:AH$1263)<0,MIN(SUM(AH2546:AH2547),-SUM(AH$882:AH$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AI$7=1,SUM(AI2546:AI2547),IF(SUM(AI$882:AI$1263)<0,MIN(SUM(AI2546:AI2547),-SUM(AI$882:AI$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AJ$7=1,SUM(AJ2546:AJ2547),IF(SUM(AJ$882:AJ$1263)<0,MIN(SUM(AJ2546:AJ2547),-SUM(AJ$882:AJ$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AK$7=1,SUM(AK2546:AK2547),IF(SUM(AK$882:AK$1263)<0,MIN(SUM(AK2546:AK2547),-SUM(AK$882:AK$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AL$7=1,SUM(AL2546:AL2547),IF(SUM(AL$882:AL$1263)<0,MIN(SUM(AL2546:AL2547),-SUM(AL$882:AL$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AM$7=1,SUM(AM2546:AM2547),IF(SUM(AM$882:AM$1263)<0,MIN(SUM(AM2546:AM2547),-SUM(AM$882:AM$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AN$7=1,SUM(AN2546:AN2547),IF(SUM(AN$882:AN$1263)<0,MIN(SUM(AN2546:AN2547),-SUM(AN$882:AN$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AO$7=1,SUM(AO2546:AO2547),IF(SUM(AO$882:AO$1263)<0,MIN(SUM(AO2546:AO2547),-SUM(AO$882:AO$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AP$7=1,SUM(AP2546:AP2547),IF(SUM(AP$882:AP$1263)<0,MIN(SUM(AP2546:AP2547),-SUM(AP$882:AP$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AQ$7=1,SUM(AQ2546:AQ2547),IF(SUM(AQ$882:AQ$1263)<0,MIN(SUM(AQ2546:AQ2547),-SUM(AQ$882:AQ$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AR$7=1,SUM(AR2546:AR2547),IF(SUM(AR$882:AR$1263)<0,MIN(SUM(AR2546:AR2547),-SUM(AR$882:AR$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AS$7=1,SUM(AS2546:AS2547),IF(SUM(AS$882:AS$1263)<0,MIN(SUM(AS2546:AS2547),-SUM(AS$882:AS$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AT$7=1,SUM(AT2546:AT2547),IF(SUM(AT$882:AT$1263)<0,MIN(SUM(AT2546:AT2547),-SUM(AT$882:AT$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AU$7=1,SUM(AU2546:AU2547),IF(SUM(AU$882:AU$1263)<0,MIN(SUM(AU2546:AU2547),-SUM(AU$882:AU$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AV$7=1,SUM(AV2546:AV2547),IF(SUM(AV$882:AV$1263)<0,MIN(SUM(AV2546:AV2547),-SUM(AV$882:AV$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AW$7=1,SUM(AW2546:AW2547),IF(SUM(AW$882:AW$1263)<0,MIN(SUM(AW2546:AW2547),-SUM(AW$882:AW$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AX$7=1,SUM(AX2546:AX2547),IF(SUM(AX$882:AX$1263)<0,MIN(SUM(AX2546:AX2547),-SUM(AX$882:AX$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AY$7=1,SUM(AY2546:AY2547),IF(SUM(AY$882:AY$1263)<0,MIN(SUM(AY2546:AY2547),-SUM(AY$882:AY$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(AZ$7=1,SUM(AZ2546:AZ2547),IF(SUM(AZ$882:AZ$1263)<0,MIN(SUM(AZ2546:AZ2547),-SUM(AZ$882:AZ$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BA$7=1,SUM(BA2546:BA2547),IF(SUM(BA$882:BA$1263)<0,MIN(SUM(BA2546:BA2547),-SUM(BA$882:BA$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BB$7=1,SUM(BB2546:BB2547),IF(SUM(BB$882:BB$1263)<0,MIN(SUM(BB2546:BB2547),-SUM(BB$882:BB$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BC$7=1,SUM(BC2546:BC2547),IF(SUM(BC$882:BC$1263)<0,MIN(SUM(BC2546:BC2547),-SUM(BC$882:BC$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BD$7=1,SUM(BD2546:BD2547),IF(SUM(BD$882:BD$1263)<0,MIN(SUM(BD2546:BD2547),-SUM(BD$882:BD$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BE$7=1,SUM(BE2546:BE2547),IF(SUM(BE$882:BE$1263)<0,MIN(SUM(BE2546:BE2547),-SUM(BE$882:BE$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BF$7=1,SUM(BF2546:BF2547),IF(SUM(BF$882:BF$1263)<0,MIN(SUM(BF2546:BF2547),-SUM(BF$882:BF$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BG$7=1,SUM(BG2546:BG2547),IF(SUM(BG$882:BG$1263)<0,MIN(SUM(BG2546:BG2547),-SUM(BG$882:BG$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BH$7=1,SUM(BH2546:BH2547),IF(SUM(BH$882:BH$1263)<0,MIN(SUM(BH2546:BH2547),-SUM(BH$882:BH$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BI$7=1,SUM(BI2546:BI2547),IF(SUM(BI$882:BI$1263)<0,MIN(SUM(BI2546:BI2547),-SUM(BI$882:BI$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BJ$7=1,SUM(BJ2546:BJ2547),IF(SUM(BJ$882:BJ$1263)<0,MIN(SUM(BJ2546:BJ2547),-SUM(BJ$882:BJ$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BK$7=1,SUM(BK2546:BK2547),IF(SUM(BK$882:BK$1263)<0,MIN(SUM(BK2546:BK2547),-SUM(BK$882:BK$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BL$7=1,SUM(BL2546:BL2547),IF(SUM(BL$882:BL$1263)<0,MIN(SUM(BL2546:BL2547),-SUM(BL$882:BL$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BM$7=1,SUM(BM2546:BM2547),IF(SUM(BM$882:BM$1263)<0,MIN(SUM(BM2546:BM2547),-SUM(BM$882:BM$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BN$7=1,SUM(BN2546:BN2547),IF(SUM(BN$882:BN$1263)<0,MIN(SUM(BN2546:BN2547),-SUM(BN$882:BN$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BO$7=1,SUM(BO2546:BO2547),IF(SUM(BO$882:BO$1263)<0,MIN(SUM(BO2546:BO2547),-SUM(BO$882:BO$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BP$7=1,SUM(BP2546:BP2547),IF(SUM(BP$882:BP$1263)<0,MIN(SUM(BP2546:BP2547),-SUM(BP$882:BP$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BQ$7=1,SUM(BQ2546:BQ2547),IF(SUM(BQ$882:BQ$1263)<0,MIN(SUM(BQ2546:BQ2547),-SUM(BQ$882:BQ$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BR$7=1,SUM(BR2546:BR2547),IF(SUM(BR$882:BR$1263)<0,MIN(SUM(BR2546:BR2547),-SUM(BR$882:BR$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BS$7=1,SUM(BS2546:BS2547),IF(SUM(BS$882:BS$1263)<0,MIN(SUM(BS2546:BS2547),-SUM(BS$882:BS$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BT$7=1,SUM(BT2546:BT2547),IF(SUM(BT$882:BT$1263)<0,MIN(SUM(BT2546:BT2547),-SUM(BT$882:BT$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BU$7=1,SUM(BU2546:BU2547),IF(SUM(BU$882:BU$1263)<0,MIN(SUM(BU2546:BU2547),-SUM(BU$882:BU$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BV$7=1,SUM(BV2546:BV2547),IF(SUM(BV$882:BV$1263)<0,MIN(SUM(BV2546:BV2547),-SUM(BV$882:BV$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BW$7=1,SUM(BW2546:BW2547),IF(SUM(BW$882:BW$1263)<0,MIN(SUM(BW2546:BW2547),-SUM(BW$882:BW$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BX$7=1,SUM(BX2546:BX2547),IF(SUM(BX$882:BX$1263)<0,MIN(SUM(BX2546:BX2547),-SUM(BX$882:BX$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BY$7=1,SUM(BY2546:BY2547),IF(SUM(BY$882:BY$1263)<0,MIN(SUM(BY2546:BY2547),-SUM(BY$882:BY$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(BZ$7=1,SUM(BZ2546:BZ2547),IF(SUM(BZ$882:BZ$1263)<0,MIN(SUM(BZ2546:BZ2547),-SUM(BZ$882:BZ$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CA$7=1,SUM(CA2546:CA2547),IF(SUM(CA$882:CA$1263)<0,MIN(SUM(CA2546:CA2547),-SUM(CA$882:CA$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CB$7=1,SUM(CB2546:CB2547),IF(SUM(CB$882:CB$1263)<0,MIN(SUM(CB2546:CB2547),-SUM(CB$882:CB$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CC$7=1,SUM(CC2546:CC2547),IF(SUM(CC$882:CC$1263)<0,MIN(SUM(CC2546:CC2547),-SUM(CC$882:CC$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CD$7=1,SUM(CD2546:CD2547),IF(SUM(CD$882:CD$1263)<0,MIN(SUM(CD2546:CD2547),-SUM(CD$882:CD$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CE$7=1,SUM(CE2546:CE2547),IF(SUM(CE$882:CE$1263)<0,MIN(SUM(CE2546:CE2547),-SUM(CE$882:CE$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CF$7=1,SUM(CF2546:CF2547),IF(SUM(CF$882:CF$1263)<0,MIN(SUM(CF2546:CF2547),-SUM(CF$882:CF$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CG$7=1,SUM(CG2546:CG2547),IF(SUM(CG$882:CG$1263)<0,MIN(SUM(CG2546:CG2547),-SUM(CG$882:CG$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CH$7=1,SUM(CH2546:CH2547),IF(SUM(CH$882:CH$1263)<0,MIN(SUM(CH2546:CH2547),-SUM(CH$882:CH$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CI$7=1,SUM(CI2546:CI2547),IF(SUM(CI$882:CI$1263)<0,MIN(SUM(CI2546:CI2547),-SUM(CI$882:CI$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CJ$7=1,SUM(CJ2546:CJ2547),IF(SUM(CJ$882:CJ$1263)<0,MIN(SUM(CJ2546:CJ2547),-SUM(CJ$882:CJ$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CK$7=1,SUM(CK2546:CK2547),IF(SUM(CK$882:CK$1263)<0,MIN(SUM(CK2546:CK2547),-SUM(CK$882:CK$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CL$7=1,SUM(CL2546:CL2547),IF(SUM(CL$882:CL$1263)<0,MIN(SUM(CL2546:CL2547),-SUM(CL$882:CL$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CM$7=1,SUM(CM2546:CM2547),IF(SUM(CM$882:CM$1263)<0,MIN(SUM(CM2546:CM2547),-SUM(CM$882:CM$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CN$7=1,SUM(CN2546:CN2547),IF(SUM(CN$882:CN$1263)<0,MIN(SUM(CN2546:CN2547),-SUM(CN$882:CN$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CO$7=1,SUM(CO2546:CO2547),IF(SUM(CO$882:CO$1263)<0,MIN(SUM(CO2546:CO2547),-SUM(CO$882:CO$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CP$7=1,SUM(CP2546:CP2547),IF(SUM(CP$882:CP$1263)<0,MIN(SUM(CP2546:CP2547),-SUM(CP$882:CP$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CQ$7=1,SUM(CQ2546:CQ2547),IF(SUM(CQ$882:CQ$1263)<0,MIN(SUM(CQ2546:CQ2547),-SUM(CQ$882:CQ$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CR$7=1,SUM(CR2546:CR2547),IF(SUM(CR$882:CR$1263)<0,MIN(SUM(CR2546:CR2547),-SUM(CR$882:CR$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CS$7=1,SUM(CS2546:CS2547),IF(SUM(CS$882:CS$1263)<0,MIN(SUM(CS2546:CS2547),-SUM(CS$882:CS$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CT$7=1,SUM(CT2546:CT2547),IF(SUM(CT$882:CT$1263)<0,MIN(SUM(CT2546:CT2547),-SUM(CT$882:CT$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CU$7=1,SUM(CU2546:CU2547),IF(SUM(CU$882:CU$1263)<0,MIN(SUM(CU2546:CU2547),-SUM(CU$882:CU$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CV$7=1,SUM(CV2546:CV2547),IF(SUM(CV$882:CV$1263)<0,MIN(SUM(CV2546:CV2547),-SUM(CV$882:CV$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CW$7=1,SUM(CW2546:CW2547),IF(SUM(CW$882:CW$1263)<0,MIN(SUM(CW2546:CW2547),-SUM(CW$882:CW$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CX$7=1,SUM(CX2546:CX2547),IF(SUM(CX$882:CX$1263)<0,MIN(SUM(CX2546:CX2547),-SUM(CX$882:CX$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CY$7=1,SUM(CY2546:CY2547),IF(SUM(CY$882:CY$1263)<0,MIN(SUM(CY2546:CY2547),-SUM(CY$882:CY$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(CZ$7=1,SUM(CZ2546:CZ2547),IF(SUM(CZ$882:CZ$1263)<0,MIN(SUM(CZ2546:CZ2547),-SUM(CZ$882:CZ$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DA$7=1,SUM(DA2546:DA2547),IF(SUM(DA$882:DA$1263)<0,MIN(SUM(DA2546:DA2547),-SUM(DA$882:DA$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DB$7=1,SUM(DB2546:DB2547),IF(SUM(DB$882:DB$1263)<0,MIN(SUM(DB2546:DB2547),-SUM(DB$882:DB$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DC$7=1,SUM(DC2546:DC2547),IF(SUM(DC$882:DC$1263)<0,MIN(SUM(DC2546:DC2547),-SUM(DC$882:DC$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DD$7=1,SUM(DD2546:DD2547),IF(SUM(DD$882:DD$1263)<0,MIN(SUM(DD2546:DD2547),-SUM(DD$882:DD$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DE$7=1,SUM(DE2546:DE2547),IF(SUM(DE$882:DE$1263)<0,MIN(SUM(DE2546:DE2547),-SUM(DE$882:DE$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DF$7=1,SUM(DF2546:DF2547),IF(SUM(DF$882:DF$1263)<0,MIN(SUM(DF2546:DF2547),-SUM(DF$882:DF$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DG$7=1,SUM(DG2546:DG2547),IF(SUM(DG$882:DG$1263)<0,MIN(SUM(DG2546:DG2547),-SUM(DG$882:DG$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DH$7=1,SUM(DH2546:DH2547),IF(SUM(DH$882:DH$1263)<0,MIN(SUM(DH2546:DH2547),-SUM(DH$882:DH$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DI$7=1,SUM(DI2546:DI2547),IF(SUM(DI$882:DI$1263)<0,MIN(SUM(DI2546:DI2547),-SUM(DI$882:DI$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DJ$7=1,SUM(DJ2546:DJ2547),IF(SUM(DJ$882:DJ$1263)<0,MIN(SUM(DJ2546:DJ2547),-SUM(DJ$882:DJ$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DK$7=1,SUM(DK2546:DK2547),IF(SUM(DK$882:DK$1263)<0,MIN(SUM(DK2546:DK2547),-SUM(DK$882:DK$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DL$7=1,SUM(DL2546:DL2547),IF(SUM(DL$882:DL$1263)<0,MIN(SUM(DL2546:DL2547),-SUM(DL$882:DL$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DM$7=1,SUM(DM2546:DM2547),IF(SUM(DM$882:DM$1263)<0,MIN(SUM(DM2546:DM2547),-SUM(DM$882:DM$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DN$7=1,SUM(DN2546:DN2547),IF(SUM(DN$882:DN$1263)<0,MIN(SUM(DN2546:DN2547),-SUM(DN$882:DN$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DO$7=1,SUM(DO2546:DO2547),IF(SUM(DO$882:DO$1263)<0,MIN(SUM(DO2546:DO2547),-SUM(DO$882:DO$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DP$7=1,SUM(DP2546:DP2547),IF(SUM(DP$882:DP$1263)<0,MIN(SUM(DP2546:DP2547),-SUM(DP$882:DP$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DQ$7=1,SUM(DQ2546:DQ2547),IF(SUM(DQ$882:DQ$1263)<0,MIN(SUM(DQ2546:DQ2547),-SUM(DQ$882:DQ$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DR$7=1,SUM(DR2546:DR2547),IF(SUM(DR$882:DR$1263)<0,MIN(SUM(DR2546:DR2547),-SUM(DR$882:DR$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DS$7=1,SUM(DS2546:DS2547),IF(SUM(DS$882:DS$1263)<0,MIN(SUM(DS2546:DS2547),-SUM(DS$882:DS$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DT$7=1,SUM(DT2546:DT2547),IF(SUM(DT$882:DT$1263)<0,MIN(SUM(DT2546:DT2547),-SUM(DT$882:DT$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DU$7=1,SUM(DU2546:DU2547),IF(SUM(DU$882:DU$1263)<0,MIN(SUM(DU2546:DU2547),-SUM(DU$882:DU$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DV$7=1,SUM(DV2546:DV2547),IF(SUM(DV$882:DV$1263)<0,MIN(SUM(DV2546:DV2547),-SUM(DV$882:DV$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DW$7=1,SUM(DW2546:DW2547),IF(SUM(DW$882:DW$1263)<0,MIN(SUM(DW2546:DW2547),-SUM(DW$882:DW$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DX$7=1,SUM(DX2546:DX2547),IF(SUM(DX$882:DX$1263)<0,MIN(SUM(DX2546:DX2547),-SUM(DX$882:DX$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DY$7=1,SUM(DY2546:DY2547),IF(SUM(DY$882:DY$1263)<0,MIN(SUM(DY2546:DY2547),-SUM(DY$882:DY$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(DZ$7=1,SUM(DZ2546:DZ2547),IF(SUM(DZ$882:DZ$1263)<0,MIN(SUM(DZ2546:DZ2547),-SUM(DZ$882:DZ$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(EA$7=1,SUM(EA2546:EA2547),IF(SUM(EA$882:EA$1263)<0,MIN(SUM(EA2546:EA2547),-SUM(EA$882:EA$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(EB$7=1,SUM(EB2546:EB2547),IF(SUM(EB$882:EB$1263)<0,MIN(SUM(EB2546:EB2547),-SUM(EB$882:EB$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(EC$7=1,SUM(EC2546:EC2547),IF(SUM(EC$882:EC$1263)<0,MIN(SUM(EC2546:EC2547),-SUM(EC$882:EC$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(ED$7=1,SUM(ED2546:ED2547),IF(SUM(ED$882:ED$1263)<0,MIN(SUM(ED2546:ED2547),-SUM(ED$882:ED$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(EE$7=1,SUM(EE2546:EE2547),IF(SUM(EE$882:EE$1263)<0,MIN(SUM(EE2546:EE2547),-SUM(EE$882:EE$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(EF$7=1,SUM(EF2546:EF2547),IF(SUM(EF$882:EF$1263)<0,MIN(SUM(EF2546:EF2547),-SUM(EF$882:EF$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(EG$7=1,SUM(EG2546:EG2547),IF(SUM(EG$882:EG$1263)<0,MIN(SUM(EG2546:EG2547),-SUM(EG$882:EG$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(EH$7=1,SUM(EH2546:EH2547),IF(SUM(EH$882:EH$1263)<0,MIN(SUM(EH2546:EH2547),-SUM(EH$882:EH$1263)),0)))","v":0},{"$f":"IF(global!$C$113=1,0,IF(EI$7=1,SUM(EI2546:EI2547),IF(SUM(EI$882:EI$1263)<0,MIN(SUM(EI2546:EI2547),-SUM(EI$882:EI$1263)),0)))","v":0},null,0,0,0,null,null,null,null,"Working Capital Distributed",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"IF(A1283:A1872=\"\",0,_xlfn.XLOOKUP(A1283:A1872,'Cash Flow'!$C$8:$C$30,'Cash Flow'!$H$8:$H$30,0))","v":0},null,{"$f":"IF(C1283:C1872=\"\",\"\",_xlfn.XLOOKUP(C1283:C1872,tags!$C$16:$C$134,tags!$F$16:$F$134,0))","v":""},"","hold period subtotals begin",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.BYROW($F$1875:$EJ$2464,_xlfn.LAMBDA(_xlpm.x,SUM(_xlpm.x)))","v":0},{"$f":"_xlfn.BYROW($F$1875:$EJ$2464,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$10:$EJ$10,1)))","v":0},{"$f":"_xlfn.BYROW($F$1875:$EJ$2464,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$11:$EJ$11,1)))","v":0},null,null,null,null,null,{"$f":"_xlfn.BYROW($F$1875:$EJ$2464,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,ES$5)))","v":0},{"$f":"_xlfn.BYROW($F$1875:$EJ$2464,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,ET$5)))","v":0},{"$f":"_xlfn.BYROW($F$1875:$EJ$2464,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,EU$5)))","v":0},{"$f":"_xlfn.BYROW($F$1875:$EJ$2464,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,EV$5)))","v":0},{"$f":"_xlfn.BYROW($F$1875:$EJ$2464,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,EW$5)))","v":0},{"$f":"_xlfn.BYROW($F$1875:$EJ$2464,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,EX$5)))","v":0},{"$f":"_xlfn.BYROW($F$1875:$EJ$2464,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,EY$5)))","v":0},{"$f":"_xlfn.BYROW($F$1875:$EJ$2464,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,EZ$5)))","v":0},{"$f":"_xlfn.BYROW($F$1875:$EJ$2464,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,FA$5)))","v":0},{"$f":"_xlfn.BYROW($F$1875:$EJ$2464,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,FB$5)))","v":0},{"$f":"_xlfn.BYROW($F$1875:$EJ$2464,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,FC$5)))","v":0},{"$f":"_xlfn.BYROW($F$1875:$EJ$2464,_xlfn.LAMBDA(_xlpm.x,SUMIFS(_xlpm.x,$F$5:$EJ$5,FD$5)))","v":0},null,{"$f":"_xlfn.BYROW($ER$1875:$FE$2464,_xlfn.LAMBDA(_xlpm.x,SUM(_xlpm.x)))","v":0}]
[1,1,"all_free_rent","net_rental_income","","Suite 1 - Example Tenant Lease",{"$f":"SUMIFS(G$1283:G1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(H$1283:H1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(I$1283:I1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(J$1283:J1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(K$1283:K1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(L$1283:L1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(M$1283:M1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(N$1283:N1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(O$1283:O1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(P$1283:P1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(Q$1283:Q1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(R$1283:R1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(S$1283:S1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(T$1283:T1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(U$1283:U1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(V$1283:V1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(W$1283:W1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(X$1283:X1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(Y$1283:Y1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(Z$1283:Z1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AA$1283:AA1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AB$1283:AB1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AC$1283:AC1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AD$1283:AD1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AE$1283:AE1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AF$1283:AF1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AG$1283:AG1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AH$1283:AH1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AI$1283:AI1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AK$1283:AK1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AL$1283:AL1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AM$1283:AM1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AN$1283:AN1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AO$1283:AO1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AP$1283:AP1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AR$1283:AR1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AS$1283:AS1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AT$1283:AT1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AU$1283:AU1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AV$1283:AV1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AW$1283:AW1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AX$1283:AX1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AY$1283:AY1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BA$1283:BA1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BB$1283:BB1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BC$1283:BC1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BD$1283:BD1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BE$1283:BE1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BF$1283:BF1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BG$1283:BG1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BH$1283:BH1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BI$1283:BI1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BK$1283:BK1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BL$1283:BL1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BM$1283:BM1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BN$1283:BN1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BO$1283:BO1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BP$1283:BP1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BR$1283:BR1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BS$1283:BS1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BT$1283:BT1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BU$1283:BU1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BV$1283:BV1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BW$1283:BW1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BX$1283:BX1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BY$1283:BY1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CA$1283:CA1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CB$1283:CB1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CC$1283:CC1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CD$1283:CD1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CE$1283:CE1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CF$1283:CF1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CG$1283:CG1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CH$1283:CH1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CI$1283:CI1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CK$1283:CK1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CL$1283:CL1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CM$1283:CM1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CN$1283:CN1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CO$1283:CO1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CP$1283:CP1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CR$1283:CR1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CS$1283:CS1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CT$1283:CT1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CU$1283:CU1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CV$1283:CV1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CW$1283:CW1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CX$1283:CX1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CY$1283:CY1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DA$1283:DA1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DB$1283:DB1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DC$1283:DC1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DD$1283:DD1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DE$1283:DE1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DF$1283:DF1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DG$1283:DG1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DH$1283:DH1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DI$1283:DI1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DK$1283:DK1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DL$1283:DL1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DM$1283:DM1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DN$1283:DN1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DO$1283:DO1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DP$1283:DP1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DR$1283:DR1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DS$1283:DS1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DT$1283:DT1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DU$1283:DU1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DV$1283:DV1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DW$1283:DW1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DX$1283:DX1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DY$1283:DY1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(EA$1283:EA1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(EB$1283:EB1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(EC$1283:EC1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(ED$1283:ED1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(EE$1283:EE1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(EF$1283:EF1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(EG$1283:EG1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(EH$1283:EH1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},{"$f":"SUMIFS(EI$1283:EI1285,$A$1283:$A1285,$A1286,$D$1283:$D1285,$C1286)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1286,$D$882:$D$1269,$C1286)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[1,1,"cash_flow_before_debt_service","unlevered_net_cash_flow","","Suite 1 - Example Tenant Lease",{"$f":"SUMIFS(G$1283:G1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(H$1283:H1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":57779.935675408211},{"$f":"SUMIFS(I$1283:I1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":57782.598378156836},{"$f":"SUMIFS(J$1283:J1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":57785.266565637154},{"$f":"SUMIFS(K$1283:K1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":57787.940249146821},{"$f":"SUMIFS(L$1283:L1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":57790.619440006754},{"$f":"SUMIFS(M$1283:M1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":57793.304149561198},{"$f":"SUMIFS(N$1283:N1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":57795.994389177751},{"$f":"SUMIFS(O$1283:O1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":57798.690170247442},{"$f":"SUMIFS(P$1283:P1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":59104.715972269856},{"$f":"SUMIFS(Q$1283:Q1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":59107.42287051279},{"$f":"SUMIFS(R$1283:R1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":59110.135344522911},{"$f":"SUMIFS(S$1283:S1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":59112.853405785369},{"$f":"SUMIFS(T$1283:T1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":59217.630504700639},{"$f":"SUMIFS(U$1283:U1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":59220.359775017976},{"$f":"SUMIFS(V$1283:V1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":59223.094667185302},{"$f":"SUMIFS(W$1283:W1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":59225.83519278271},{"$f":"SUMIFS(X$1283:X1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":59228.581363414145},{"$f":"SUMIFS(Y$1283:Y1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":59231.333190707446},{"$f":"SUMIFS(Z$1283:Z1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":59234.090686314412},{"$f":"SUMIFS(AA$1283:AA1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":59236.853861910844},{"$f":"SUMIFS(AB$1283:AB1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":60575.530308983827},{"$f":"SUMIFS(AC$1283:AC1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":60578.304879682837},{"$f":"SUMIFS(AD$1283:AD1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":60581.085165543205},{"$f":"SUMIFS(AE$1283:AE1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":60583.871178337227},{"$f":"SUMIFS(AF$1283:AF1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":60691.267704725382},{"$f":"SUMIFS(AG$1283:AG1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":60694.065206800653},{"$f":"SUMIFS(AH$1283:AH1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":60696.868471272159},{"$f":"SUMIFS(AI$1283:AI1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":60699.677510009504},{"$f":"SUMIFS(AJ$1283:AJ1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":60702.492334906725},{"$f":"SUMIFS(AK$1283:AK1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":60705.312957882357},{"$f":"SUMIFS(AL$1283:AL1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":60708.1393908795},{"$f":"SUMIFS(AM$1283:AM1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":60710.971645865844},{"$f":"SUMIFS(AN$1283:AN1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":62083.115004115636},{"$f":"SUMIFS(AO$1283:AO1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":62085.95893908212},{"$f":"SUMIFS(AP$1283:AP1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":62088.808732088997},{"$f":"SUMIFS(AQ$1283:AQ1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":62091.664395202868},{"$f":"SUMIFS(AR$1283:AR1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":62201.745834750727},{"$f":"SUMIFS(AS$1283:AS1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":62204.61327437788},{"$f":"SUMIFS(AT$1283:AT1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":62207.486620461175},{"$f":"SUMIFS(AU$1283:AU1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":62210.365885166953},{"$f":"SUMIFS(AV$1283:AV1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":62213.251080686605},{"$f":"SUMIFS(AW$1283:AW1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":62216.14221923663},{"$f":"SUMIFS(AX$1283:AX1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":62219.039313058696},{"$f":"SUMIFS(AY$1283:AY1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":62221.942374419697},{"$f":"SUMIFS(AZ$1283:AZ1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":63628.389316625733},{"$f":"SUMIFS(BA$1283:BA1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":63631.304349966384},{"$f":"SUMIFS(BB$1283:BB1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":63634.225387798433},{"$f":"SUMIFS(BC$1283:BC1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":63637.152442490151},{"$f":"SUMIFS(BD$1283:BD1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":63749.985918026709},{"$f":"SUMIFS(BE$1283:BE1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":63752.925043644536},{"$f":"SUMIFS(BF$1283:BF1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":63755.870223379912},{"$f":"SUMIFS(BG$1283:BG1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":63758.82146970334},{"$f":"SUMIFS(BH$1283:BH1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":63761.778795110979},{"$f":"SUMIFS(BI$1283:BI1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":63764.742212124751},{"$f":"SUMIFS(BJ$1283:BJ1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":63767.711733292374},{"$f":"SUMIFS(BK$1283:BK1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":63770.6873711874},{"$f":"SUMIFS(BL$1283:BL1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":65212.295486948606},{"$f":"SUMIFS(BM$1283:BM1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":65215.283396122773},{"$f":"SUMIFS(BN$1283:BN1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":65218.277459900622},{"$f":"SUMIFS(BO$1283:BO1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":65221.277690959629},{"$f":"SUMIFS(BP$1283:BP1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(BR$1283:BR1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(BS$1283:BS1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(BT$1283:BT1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(BU$1283:BU1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(BV$1283:BV1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(BW$1283:BW1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(BX$1283:BX1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(BY$1283:BY1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CA$1283:CA1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CB$1283:CB1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CC$1283:CC1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CD$1283:CD1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CE$1283:CE1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CF$1283:CF1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CG$1283:CG1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CH$1283:CH1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CI$1283:CI1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CK$1283:CK1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CL$1283:CL1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CM$1283:CM1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CN$1283:CN1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CO$1283:CO1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CP$1283:CP1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CR$1283:CR1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CS$1283:CS1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CT$1283:CT1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CU$1283:CU1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CV$1283:CV1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CW$1283:CW1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CX$1283:CX1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CY$1283:CY1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DA$1283:DA1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DB$1283:DB1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DC$1283:DC1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DD$1283:DD1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DE$1283:DE1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DF$1283:DF1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DG$1283:DG1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DH$1283:DH1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DI$1283:DI1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DK$1283:DK1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DL$1283:DL1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DM$1283:DM1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DN$1283:DN1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DO$1283:DO1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DP$1283:DP1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DR$1283:DR1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DS$1283:DS1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DT$1283:DT1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DU$1283:DU1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DV$1283:DV1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DW$1283:DW1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DX$1283:DX1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DY$1283:DY1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(EA$1283:EA1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(EB$1283:EB1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(EC$1283:EC1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(ED$1283:ED1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(EE$1283:EE1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(EF$1283:EF1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(EG$1283:EG1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(EH$1283:EH1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},{"$f":"SUMIFS(EI$1283:EI1297,$A$1283:$A1297,$A1298,$D$1283:$D1297,$C1298)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1298,$D$882:$D$1269,$C1298)","v":0},null,3672019.7045772863,698749.47661043319,770949.65680040151,null,null,null,null,null,0,698749.47661043319,716136.5707745807,733958.34229283174,752225.65809903899,770949.65680040151,0,0,0,0,0,0,null,3672019.7045772863]
[1,1,"all_loan_payoff","total_loan_balance_and_fees","","Suite 1 - Example Tenant Lease",{"$f":"SUMIFS(G$1283:G1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(H$1283:H1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(I$1283:I1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(J$1283:J1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(K$1283:K1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(L$1283:L1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(M$1283:M1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(N$1283:N1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(O$1283:O1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(P$1283:P1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(Q$1283:Q1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(R$1283:R1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(S$1283:S1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(T$1283:T1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(U$1283:U1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(V$1283:V1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(W$1283:W1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(X$1283:X1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(Y$1283:Y1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(Z$1283:Z1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AA$1283:AA1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AB$1283:AB1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AC$1283:AC1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AD$1283:AD1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AE$1283:AE1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AF$1283:AF1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AG$1283:AG1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AH$1283:AH1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AI$1283:AI1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AK$1283:AK1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AL$1283:AL1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AM$1283:AM1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AN$1283:AN1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AO$1283:AO1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AP$1283:AP1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AR$1283:AR1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AS$1283:AS1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AT$1283:AT1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AU$1283:AU1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AV$1283:AV1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AW$1283:AW1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AX$1283:AX1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AY$1283:AY1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BA$1283:BA1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BB$1283:BB1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BC$1283:BC1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BD$1283:BD1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BE$1283:BE1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BF$1283:BF1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BG$1283:BG1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BH$1283:BH1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BI$1283:BI1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BK$1283:BK1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BL$1283:BL1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BM$1283:BM1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BN$1283:BN1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BO$1283:BO1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BP$1283:BP1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BR$1283:BR1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BS$1283:BS1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BT$1283:BT1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BU$1283:BU1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BV$1283:BV1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BW$1283:BW1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BX$1283:BX1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BY$1283:BY1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CA$1283:CA1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CB$1283:CB1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CC$1283:CC1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CD$1283:CD1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CE$1283:CE1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CF$1283:CF1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CG$1283:CG1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CH$1283:CH1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CI$1283:CI1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CK$1283:CK1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CL$1283:CL1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CM$1283:CM1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CN$1283:CN1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CO$1283:CO1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CP$1283:CP1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CR$1283:CR1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CS$1283:CS1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CT$1283:CT1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CU$1283:CU1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CV$1283:CV1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CW$1283:CW1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CX$1283:CX1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CY$1283:CY1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DA$1283:DA1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DB$1283:DB1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DC$1283:DC1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DD$1283:DD1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DE$1283:DE1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DF$1283:DF1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DG$1283:DG1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DH$1283:DH1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DI$1283:DI1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DK$1283:DK1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DL$1283:DL1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DM$1283:DM1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DN$1283:DN1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DO$1283:DO1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DP$1283:DP1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DR$1283:DR1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DS$1283:DS1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DT$1283:DT1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DU$1283:DU1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DV$1283:DV1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DW$1283:DW1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DX$1283:DX1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DY$1283:DY1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(EA$1283:EA1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(EB$1283:EB1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(EC$1283:EC1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(ED$1283:ED1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(EE$1283:EE1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(EF$1283:EF1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(EG$1283:EG1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(EH$1283:EH1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},{"$f":"SUMIFS(EI$1283:EI1304,$A$1283:$A1304,$A1305,$D$1283:$D1304,$C1305)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1305,$D$882:$D$1269,$C1305)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2,1,"all_cam_reimbursements","total_other_income","","Suite 2 - Shop",{"$f":"SUMIFS(G$1283:G1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(H$1283:H1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(I$1283:I1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(J$1283:J1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(K$1283:K1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(L$1283:L1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(M$1283:M1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(N$1283:N1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(O$1283:O1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(P$1283:P1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":1717.7008426607567},{"$f":"SUMIFS(Q$1283:Q1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":1718.5211148555854},{"$f":"SUMIFS(R$1283:R1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":1719.3430766768322},{"$f":"SUMIFS(S$1283:S1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2668.0390720303831},{"$f":"SUMIFS(T$1283:T1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2699.7897080653138},{"$f":"SUMIFS(U$1283:U1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2700.6167596766277},{"$f":"SUMIFS(V$1283:V1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2701.4455148788479},{"$f":"SUMIFS(W$1283:W1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2702.2759771810929},{"$f":"SUMIFS(X$1283:X1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2703.1081500997084},{"$f":"SUMIFS(Y$1283:Y1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2703.9420371582842},{"$f":"SUMIFS(Z$1283:Z1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2704.7776418876683},{"$f":"SUMIFS(AA$1283:AA1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2705.6149678259817},{"$f":"SUMIFS(AB$1283:AB1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2730.1508270292707},{"$f":"SUMIFS(AC$1283:AC1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2730.9916060289697},{"$f":"SUMIFS(AD$1283:AD1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2731.8341168957486},{"$f":"SUMIFS(AE$1283:AE1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2732.6783631969674},{"$f":"SUMIFS(AF$1283:AF1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2765.2227651327712},{"$f":"SUMIFS(AG$1283:AG1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2766.0704930343682},{"$f":"SUMIFS(AH$1283:AH1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2766.9199671166443},{"$f":"SUMIFS(AI$1283:AI1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2767.7711909764448},{"$f":"SUMIFS(AJ$1283:AJ1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2768.6241682180262},{"$f":"SUMIFS(AK$1283:AK1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2769.4789024530664},{"$f":"SUMIFS(AL$1283:AL1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2770.3353973006851},{"$f":"SUMIFS(AM$1283:AM1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2771.193656387456},{"$f":"SUMIFS(AN$1283:AN1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2796.3429120708274},{"$f":"SUMIFS(AO$1283:AO1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2797.2047105455194},{"$f":"SUMIFS(AP$1283:AP1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2798.0682841839671},{"$f":"SUMIFS(AQ$1283:AQ1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2798.9336366427165},{"$f":"SUMIFS(AR$1283:AR1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2832.291648626916},{"$f":"SUMIFS(AS$1283:AS1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2833.1605697260525},{"$f":"SUMIFS(AT$1283:AT1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2834.0312806603852},{"$f":"SUMIFS(AU$1283:AU1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2834.9037851166813},{"$f":"SUMIFS(AV$1283:AV1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2835.7780867893016},{"$f":"SUMIFS(AW$1283:AW1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2836.6541893802178},{"$f":"SUMIFS(AX$1283:AX1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2837.5320965990268},{"$f":"SUMIFS(AY$1283:AY1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2838.4118121629676},{"$f":"SUMIFS(AZ$1283:AZ1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2864.1897992384229},{"$f":"SUMIFS(BA$1283:BA1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2865.0731426749826},{"$f":"SUMIFS(BB$1283:BB1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2865.9583056543911},{"$f":"SUMIFS(BC$1283:BC1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2866.8452919246092},{"$f":"SUMIFS(BD$1283:BD1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2901.0372542084133},{"$f":"SUMIFS(BE$1283:BE1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2901.9278983350287},{"$f":"SUMIFS(BF$1283:BF1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2902.8203770427199},{"$f":"SUMIFS(BG$1283:BG1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2903.7146941104229},{"$f":"SUMIFS(BH$1283:BH1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2904.6108533248589},{"$f":"SUMIFS(BI$1283:BI1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2905.508858480548},{"$f":"SUMIFS(BJ$1283:BJ1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2906.4087133798275},{"$f":"SUMIFS(BK$1283:BK1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2907.3104218328667},{"$f":"SUMIFS(BL$1283:BL1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2933.7328585852083},{"$f":"SUMIFS(BM$1283:BM1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2934.6382856076816},{"$f":"SUMIFS(BN$1283:BN1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2935.545577661575},{"$f":"SUMIFS(BO$1283:BO1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":2936.4547385885489},{"$f":"SUMIFS(BP$1283:BP1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(BR$1283:BR1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(BS$1283:BS1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(BT$1283:BT1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(BU$1283:BU1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(BV$1283:BV1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(BW$1283:BW1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(BX$1283:BX1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(BY$1283:BY1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CA$1283:CA1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CB$1283:CB1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CC$1283:CC1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CD$1283:CD1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CE$1283:CE1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CF$1283:CF1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CG$1283:CG1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CH$1283:CH1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CI$1283:CI1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CK$1283:CK1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CL$1283:CL1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CM$1283:CM1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CN$1283:CN1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CO$1283:CO1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CP$1283:CP1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CR$1283:CR1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CS$1283:CS1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CT$1283:CT1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CU$1283:CU1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CV$1283:CV1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CW$1283:CW1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CX$1283:CX1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CY$1283:CY1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DA$1283:DA1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DB$1283:DB1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DC$1283:DC1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DD$1283:DD1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DE$1283:DE1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DF$1283:DF1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DG$1283:DG1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DH$1283:DH1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DI$1283:DI1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DK$1283:DK1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DL$1283:DL1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DM$1283:DM1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DN$1283:DN1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DO$1283:DO1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DP$1283:DP1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DR$1283:DR1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DS$1283:DS1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DT$1283:DT1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DU$1283:DU1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DV$1283:DV1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DW$1283:DW1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DX$1283:DX1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DY$1283:DY1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(EA$1283:EA1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(EB$1283:EB1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(EC$1283:EC1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(ED$1283:ED1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(EE$1283:EE1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(EF$1283:EF1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(EG$1283:EG1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(EH$1283:EH1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},{"$f":"SUMIFS(EI$1283:EI1316,$A$1283:$A1316,$A1317,$D$1283:$D1316,$C1317)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1317,$D$882:$D$1269,$C1317)","v":0},null,142825.53639992219,7823.6041062235572,34973.710531157703,null,null,null,null,null,0,7823.6041062235572,32547.225669924475,33336.16608406249,34144.830008553959,34973.710531157703,0,0,0,0,0,0,null,142825.53639992219]
[2,1,"total_leasing_costs","total_leasing_and_capital_costs","","Suite 2 - Shop",{"$f":"SUMIFS(G$1283:G1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(H$1283:H1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(I$1283:I1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(J$1283:J1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(K$1283:K1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(L$1283:L1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(M$1283:M1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(N$1283:N1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(O$1283:O1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":-105676.87132055663},{"$f":"SUMIFS(P$1283:P1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(Q$1283:Q1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(R$1283:R1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(S$1283:S1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(T$1283:T1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(U$1283:U1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(V$1283:V1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(W$1283:W1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(X$1283:X1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(Y$1283:Y1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(Z$1283:Z1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AA$1283:AA1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AB$1283:AB1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AC$1283:AC1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AD$1283:AD1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AE$1283:AE1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AF$1283:AF1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AG$1283:AG1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AH$1283:AH1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AI$1283:AI1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AK$1283:AK1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AL$1283:AL1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AM$1283:AM1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AN$1283:AN1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AO$1283:AO1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AP$1283:AP1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AR$1283:AR1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AS$1283:AS1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AT$1283:AT1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AU$1283:AU1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AV$1283:AV1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AW$1283:AW1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AX$1283:AX1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AY$1283:AY1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BA$1283:BA1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BB$1283:BB1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BC$1283:BC1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BD$1283:BD1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BE$1283:BE1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BF$1283:BF1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BG$1283:BG1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BH$1283:BH1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BI$1283:BI1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BK$1283:BK1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BL$1283:BL1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BM$1283:BM1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BN$1283:BN1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BO$1283:BO1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BP$1283:BP1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BR$1283:BR1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BS$1283:BS1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BT$1283:BT1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BU$1283:BU1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BV$1283:BV1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BW$1283:BW1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BX$1283:BX1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BY$1283:BY1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CA$1283:CA1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CB$1283:CB1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CC$1283:CC1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CD$1283:CD1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CE$1283:CE1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CF$1283:CF1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CG$1283:CG1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CH$1283:CH1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CI$1283:CI1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CK$1283:CK1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CL$1283:CL1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CM$1283:CM1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CN$1283:CN1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CO$1283:CO1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CP$1283:CP1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CR$1283:CR1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CS$1283:CS1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CT$1283:CT1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CU$1283:CU1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CV$1283:CV1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CW$1283:CW1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CX$1283:CX1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CY$1283:CY1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DA$1283:DA1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DB$1283:DB1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DC$1283:DC1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DD$1283:DD1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DE$1283:DE1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DF$1283:DF1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DG$1283:DG1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DH$1283:DH1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DI$1283:DI1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DK$1283:DK1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DL$1283:DL1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DM$1283:DM1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DN$1283:DN1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DO$1283:DO1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DP$1283:DP1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DR$1283:DR1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DS$1283:DS1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DT$1283:DT1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DU$1283:DU1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DV$1283:DV1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DW$1283:DW1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DX$1283:DX1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DY$1283:DY1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(EA$1283:EA1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(EB$1283:EB1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(EC$1283:EC1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(ED$1283:ED1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(EE$1283:EE1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(EF$1283:EF1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(EG$1283:EG1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(EH$1283:EH1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},{"$f":"SUMIFS(EI$1283:EI1323,$A$1283:$A1323,$A1324,$D$1283:$D1323,$C1324)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1324,$D$882:$D$1269,$C1324)","v":0},null,-105676.87132055663,-105676.87132055663,0,null,null,null,null,null,0,-105676.87132055663,0,0,0,0,0,0,0,0,0,0,null,-105676.87132055663]
[2,1,"total_working_capital","levered_net_cash_flow_before_partnership_costs","","Suite 2 - Shop",{"$f":"SUMIFS(G$1283:G1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(H$1283:H1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(I$1283:I1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(J$1283:J1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(K$1283:K1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(L$1283:L1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(M$1283:M1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(N$1283:N1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(O$1283:O1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(P$1283:P1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(Q$1283:Q1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(R$1283:R1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(S$1283:S1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(T$1283:T1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(U$1283:U1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(V$1283:V1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(W$1283:W1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(X$1283:X1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(Y$1283:Y1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(Z$1283:Z1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AA$1283:AA1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AB$1283:AB1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AC$1283:AC1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AD$1283:AD1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AE$1283:AE1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AF$1283:AF1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AG$1283:AG1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AH$1283:AH1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AI$1283:AI1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AK$1283:AK1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AL$1283:AL1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AM$1283:AM1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AN$1283:AN1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AO$1283:AO1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AP$1283:AP1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AR$1283:AR1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AS$1283:AS1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AT$1283:AT1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AU$1283:AU1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AV$1283:AV1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AW$1283:AW1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AX$1283:AX1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AY$1283:AY1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BA$1283:BA1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BB$1283:BB1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BC$1283:BC1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BD$1283:BD1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BE$1283:BE1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BF$1283:BF1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BG$1283:BG1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BH$1283:BH1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BI$1283:BI1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BK$1283:BK1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BL$1283:BL1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BM$1283:BM1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BN$1283:BN1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BO$1283:BO1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BP$1283:BP1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BR$1283:BR1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BS$1283:BS1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BT$1283:BT1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BU$1283:BU1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BV$1283:BV1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BW$1283:BW1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BX$1283:BX1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BY$1283:BY1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CA$1283:CA1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CB$1283:CB1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CC$1283:CC1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CD$1283:CD1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CE$1283:CE1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CF$1283:CF1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CG$1283:CG1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CH$1283:CH1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CI$1283:CI1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CK$1283:CK1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CL$1283:CL1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CM$1283:CM1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CN$1283:CN1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CO$1283:CO1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CP$1283:CP1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CR$1283:CR1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CS$1283:CS1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CT$1283:CT1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CU$1283:CU1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CV$1283:CV1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CW$1283:CW1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CX$1283:CX1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CY$1283:CY1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DA$1283:DA1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DB$1283:DB1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DC$1283:DC1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DD$1283:DD1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DE$1283:DE1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DF$1283:DF1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DG$1283:DG1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DH$1283:DH1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DI$1283:DI1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DK$1283:DK1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DL$1283:DL1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DM$1283:DM1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DN$1283:DN1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DO$1283:DO1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DP$1283:DP1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DR$1283:DR1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DS$1283:DS1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DT$1283:DT1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DU$1283:DU1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DV$1283:DV1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DW$1283:DW1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DX$1283:DX1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DY$1283:DY1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(EA$1283:EA1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(EB$1283:EB1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(EC$1283:EC1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(ED$1283:ED1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(EE$1283:EE1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(EF$1283:EF1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(EG$1283:EG1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(EH$1283:EH1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},{"$f":"SUMIFS(EI$1283:EI1335,$A$1283:$A1335,$A1336,$D$1283:$D1335,$C1336)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1336,$D$882:$D$1269,$C1336)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2,1,"levered_net_cash_flow",0,"","Suite 2 - Shop",{"$f":"SUMIFS(G$1283:G1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(H$1283:H1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(I$1283:I1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(J$1283:J1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(K$1283:K1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(L$1283:L1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(M$1283:M1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(N$1283:N1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(O$1283:O1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":-105676.87132055663},{"$f":"SUMIFS(P$1283:P1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":1717.7008426607567},{"$f":"SUMIFS(Q$1283:Q1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":1718.5211148555854},{"$f":"SUMIFS(R$1283:R1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":1719.3430766768322},{"$f":"SUMIFS(S$1283:S1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17518.039072030384},{"$f":"SUMIFS(T$1283:T1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17549.789708065313},{"$f":"SUMIFS(U$1283:U1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17550.616759676628},{"$f":"SUMIFS(V$1283:V1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17551.445514878847},{"$f":"SUMIFS(W$1283:W1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17552.275977181092},{"$f":"SUMIFS(X$1283:X1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17553.10815009971},{"$f":"SUMIFS(Y$1283:Y1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17553.942037158286},{"$f":"SUMIFS(Z$1283:Z1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17554.777641887667},{"$f":"SUMIFS(AA$1283:AA1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17555.614967825983},{"$f":"SUMIFS(AB$1283:AB1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17951.400827029269},{"$f":"SUMIFS(AC$1283:AC1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17952.241606028969},{"$f":"SUMIFS(AD$1283:AD1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17953.084116895749},{"$f":"SUMIFS(AE$1283:AE1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17953.928363196967},{"$f":"SUMIFS(AF$1283:AF1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17986.47276513277},{"$f":"SUMIFS(AG$1283:AG1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17987.320493034367},{"$f":"SUMIFS(AH$1283:AH1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17988.169967116643},{"$f":"SUMIFS(AI$1283:AI1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17989.021190976444},{"$f":"SUMIFS(AJ$1283:AJ1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17989.874168218026},{"$f":"SUMIFS(AK$1283:AK1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17990.728902453066},{"$f":"SUMIFS(AL$1283:AL1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17991.585397300685},{"$f":"SUMIFS(AM$1283:AM1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":17992.443656387455},{"$f":"SUMIFS(AN$1283:AN1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18398.124162070828},{"$f":"SUMIFS(AO$1283:AO1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18398.98596054552},{"$f":"SUMIFS(AP$1283:AP1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18399.849534183966},{"$f":"SUMIFS(AQ$1283:AQ1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18400.714886642716},{"$f":"SUMIFS(AR$1283:AR1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18434.072898626917},{"$f":"SUMIFS(AS$1283:AS1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18434.941819726053},{"$f":"SUMIFS(AT$1283:AT1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18435.812530660383},{"$f":"SUMIFS(AU$1283:AU1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18436.68503511668},{"$f":"SUMIFS(AV$1283:AV1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18437.559336789302},{"$f":"SUMIFS(AW$1283:AW1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18438.435439380217},{"$f":"SUMIFS(AX$1283:AX1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18439.313346599025},{"$f":"SUMIFS(AY$1283:AY1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18440.193062162969},{"$f":"SUMIFS(AZ$1283:AZ1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18856.01558048842},{"$f":"SUMIFS(BA$1283:BA1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18856.898923924979},{"$f":"SUMIFS(BB$1283:BB1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18857.78408690439},{"$f":"SUMIFS(BC$1283:BC1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18858.671073174606},{"$f":"SUMIFS(BD$1283:BD1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18892.863035458409},{"$f":"SUMIFS(BE$1283:BE1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18893.753679585025},{"$f":"SUMIFS(BF$1283:BF1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18894.646158292719},{"$f":"SUMIFS(BG$1283:BG1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18895.54047536042},{"$f":"SUMIFS(BH$1283:BH1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18896.436634574857},{"$f":"SUMIFS(BI$1283:BI1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18897.334639730547},{"$f":"SUMIFS(BJ$1283:BJ1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18898.234494629825},{"$f":"SUMIFS(BK$1283:BK1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":18899.136203082864},{"$f":"SUMIFS(BL$1283:BL1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":19325.354284366455},{"$f":"SUMIFS(BM$1283:BM1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":19326.259711388928},{"$f":"SUMIFS(BN$1283:BN1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":19327.167003442821},{"$f":"SUMIFS(BO$1283:BO1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":19328.076164369795},{"$f":"SUMIFS(BP$1283:BP1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(BR$1283:BR1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(BS$1283:BS1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(BT$1283:BT1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(BU$1283:BU1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(BV$1283:BV1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(BW$1283:BW1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(BX$1283:BX1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(BY$1283:BY1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CA$1283:CA1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CB$1283:CB1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CC$1283:CC1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CD$1283:CD1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CE$1283:CE1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CF$1283:CF1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CG$1283:CG1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CH$1283:CH1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CI$1283:CI1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CK$1283:CK1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CL$1283:CL1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CM$1283:CM1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CN$1283:CN1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CO$1283:CO1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CP$1283:CP1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CR$1283:CR1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CS$1283:CS1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CT$1283:CT1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CU$1283:CU1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CV$1283:CV1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CW$1283:CW1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CX$1283:CX1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CY$1283:CY1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DA$1283:DA1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DB$1283:DB1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DC$1283:DC1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DD$1283:DD1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DE$1283:DE1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DF$1283:DF1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DG$1283:DG1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DH$1283:DH1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DI$1283:DI1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DK$1283:DK1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DL$1283:DL1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DM$1283:DM1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DN$1283:DN1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DO$1283:DO1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DP$1283:DP1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DR$1283:DR1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DS$1283:DS1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DT$1283:DT1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DU$1283:DU1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DV$1283:DV1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DW$1283:DW1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DX$1283:DX1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DY$1283:DY1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(EA$1283:EA1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(EB$1283:EB1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(EC$1283:EC1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(ED$1283:ED1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(EE$1283:EE1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(EF$1283:EF1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(EG$1283:EG1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(EH$1283:EH1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},{"$f":"SUMIFS(EI$1283:EI1338,$A$1283:$A1338,$A1339,$D$1283:$D1338,$C1339)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1339,$D$882:$D$1269,$C1339)","v":0},null,798143.43515749043,-83003.267214333086,228474.80248428267,null,null,null,null,null,0,-83003.267214333086,212232.22566992446,217513.29108406248,222926.38313355396,228474.80248428267,0,0,0,0,0,0,null,798143.43515749054]
[3,1,"total_acquisition_and_sale","unlevered_net_cash_flow","","Suite 3 - Blank",{"$f":"SUMIFS(G$1283:G1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(H$1283:H1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(I$1283:I1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(J$1283:J1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(K$1283:K1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(L$1283:L1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(M$1283:M1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(N$1283:N1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(O$1283:O1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(P$1283:P1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(Q$1283:Q1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(R$1283:R1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(S$1283:S1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(T$1283:T1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(U$1283:U1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(V$1283:V1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(W$1283:W1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(X$1283:X1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(Y$1283:Y1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(Z$1283:Z1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AA$1283:AA1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AB$1283:AB1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AC$1283:AC1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AD$1283:AD1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AE$1283:AE1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AF$1283:AF1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AG$1283:AG1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AH$1283:AH1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AI$1283:AI1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AK$1283:AK1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AL$1283:AL1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AM$1283:AM1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AN$1283:AN1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AO$1283:AO1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AP$1283:AP1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AR$1283:AR1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AS$1283:AS1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AT$1283:AT1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AU$1283:AU1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AV$1283:AV1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AW$1283:AW1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AX$1283:AX1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AY$1283:AY1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BA$1283:BA1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BB$1283:BB1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BC$1283:BC1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BD$1283:BD1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BE$1283:BE1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BF$1283:BF1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BG$1283:BG1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BH$1283:BH1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BI$1283:BI1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BK$1283:BK1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BL$1283:BL1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BM$1283:BM1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BN$1283:BN1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BO$1283:BO1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BP$1283:BP1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BR$1283:BR1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BS$1283:BS1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BT$1283:BT1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BU$1283:BU1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BV$1283:BV1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BW$1283:BW1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BX$1283:BX1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BY$1283:BY1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CA$1283:CA1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CB$1283:CB1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CC$1283:CC1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CD$1283:CD1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CE$1283:CE1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CF$1283:CF1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CG$1283:CG1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CH$1283:CH1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CI$1283:CI1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CK$1283:CK1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CL$1283:CL1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CM$1283:CM1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CN$1283:CN1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CO$1283:CO1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CP$1283:CP1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CR$1283:CR1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CS$1283:CS1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CT$1283:CT1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CU$1283:CU1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CV$1283:CV1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CW$1283:CW1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CX$1283:CX1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CY$1283:CY1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DA$1283:DA1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DB$1283:DB1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DC$1283:DC1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DD$1283:DD1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DE$1283:DE1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DF$1283:DF1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DG$1283:DG1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DH$1283:DH1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DI$1283:DI1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DK$1283:DK1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DL$1283:DL1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DM$1283:DM1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DN$1283:DN1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DO$1283:DO1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DP$1283:DP1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DR$1283:DR1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DS$1283:DS1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DT$1283:DT1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DU$1283:DU1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DV$1283:DV1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DW$1283:DW1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DX$1283:DX1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DY$1283:DY1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(EA$1283:EA1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(EB$1283:EB1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(EC$1283:EC1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(ED$1283:ED1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(EE$1283:EE1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(EF$1283:EF1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(EG$1283:EG1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(EH$1283:EH1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},{"$f":"SUMIFS(EI$1283:EI1354,$A$1283:$A1354,$A1355,$D$1283:$D1354,$C1355)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1355,$D$882:$D$1269,$C1355)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[3,1,"all_amortization","total_debt_service","","Suite 3 - Blank",{"$f":"SUMIFS(G$1283:G1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(H$1283:H1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(I$1283:I1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(J$1283:J1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(K$1283:K1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(L$1283:L1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(M$1283:M1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(N$1283:N1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(O$1283:O1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(P$1283:P1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(Q$1283:Q1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(R$1283:R1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(S$1283:S1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(T$1283:T1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(U$1283:U1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(V$1283:V1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(W$1283:W1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(X$1283:X1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(Y$1283:Y1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(Z$1283:Z1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AA$1283:AA1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AB$1283:AB1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AC$1283:AC1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AD$1283:AD1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AE$1283:AE1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AF$1283:AF1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AG$1283:AG1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AH$1283:AH1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AI$1283:AI1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AK$1283:AK1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AL$1283:AL1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AM$1283:AM1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AN$1283:AN1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AO$1283:AO1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AP$1283:AP1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AR$1283:AR1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AS$1283:AS1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AT$1283:AT1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AU$1283:AU1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AV$1283:AV1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AW$1283:AW1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AX$1283:AX1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AY$1283:AY1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BA$1283:BA1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BB$1283:BB1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BC$1283:BC1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BD$1283:BD1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BE$1283:BE1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BF$1283:BF1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BG$1283:BG1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BH$1283:BH1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BI$1283:BI1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BK$1283:BK1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BL$1283:BL1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BM$1283:BM1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BN$1283:BN1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BO$1283:BO1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BP$1283:BP1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BR$1283:BR1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BS$1283:BS1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BT$1283:BT1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BU$1283:BU1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BV$1283:BV1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BW$1283:BW1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BX$1283:BX1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BY$1283:BY1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CA$1283:CA1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CB$1283:CB1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CC$1283:CC1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CD$1283:CD1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CE$1283:CE1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CF$1283:CF1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CG$1283:CG1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CH$1283:CH1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CI$1283:CI1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CK$1283:CK1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CL$1283:CL1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CM$1283:CM1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CN$1283:CN1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CO$1283:CO1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CP$1283:CP1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CR$1283:CR1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CS$1283:CS1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CT$1283:CT1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CU$1283:CU1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CV$1283:CV1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CW$1283:CW1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CX$1283:CX1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CY$1283:CY1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DA$1283:DA1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DB$1283:DB1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DC$1283:DC1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DD$1283:DD1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DE$1283:DE1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DF$1283:DF1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DG$1283:DG1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DH$1283:DH1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DI$1283:DI1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DK$1283:DK1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DL$1283:DL1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DM$1283:DM1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DN$1283:DN1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DO$1283:DO1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DP$1283:DP1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DR$1283:DR1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DS$1283:DS1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DT$1283:DT1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DU$1283:DU1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DV$1283:DV1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DW$1283:DW1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DX$1283:DX1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DY$1283:DY1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(EA$1283:EA1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(EB$1283:EB1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(EC$1283:EC1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(ED$1283:ED1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(EE$1283:EE1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(EF$1283:EF1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(EG$1283:EG1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(EH$1283:EH1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},{"$f":"SUMIFS(EI$1283:EI1357,$A$1283:$A1357,$A1358,$D$1283:$D1357,$C1358)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1358,$D$882:$D$1269,$C1358)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,1,"all_free_rent","net_rental_income","","Suite 4 - Blank",{"$f":"SUMIFS(G$1283:G1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(H$1283:H1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(I$1283:I1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(J$1283:J1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(K$1283:K1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(L$1283:L1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(M$1283:M1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(N$1283:N1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(O$1283:O1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(P$1283:P1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(Q$1283:Q1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(R$1283:R1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(S$1283:S1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(T$1283:T1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(U$1283:U1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(V$1283:V1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(W$1283:W1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(X$1283:X1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(Y$1283:Y1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(Z$1283:Z1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AA$1283:AA1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AB$1283:AB1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AC$1283:AC1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AD$1283:AD1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AE$1283:AE1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AF$1283:AF1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AG$1283:AG1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AH$1283:AH1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AI$1283:AI1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AK$1283:AK1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AL$1283:AL1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AM$1283:AM1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AN$1283:AN1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AO$1283:AO1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AP$1283:AP1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AR$1283:AR1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AS$1283:AS1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AT$1283:AT1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AU$1283:AU1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AV$1283:AV1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AW$1283:AW1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AX$1283:AX1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AY$1283:AY1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BA$1283:BA1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BB$1283:BB1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BC$1283:BC1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BD$1283:BD1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BE$1283:BE1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BF$1283:BF1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BG$1283:BG1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BH$1283:BH1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BI$1283:BI1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BK$1283:BK1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BL$1283:BL1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BM$1283:BM1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BN$1283:BN1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BO$1283:BO1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BP$1283:BP1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BR$1283:BR1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BS$1283:BS1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BT$1283:BT1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BU$1283:BU1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BV$1283:BV1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BW$1283:BW1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BX$1283:BX1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BY$1283:BY1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CA$1283:CA1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CB$1283:CB1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CC$1283:CC1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CD$1283:CD1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CE$1283:CE1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CF$1283:CF1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CG$1283:CG1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CH$1283:CH1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CI$1283:CI1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CK$1283:CK1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CL$1283:CL1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CM$1283:CM1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CN$1283:CN1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CO$1283:CO1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CP$1283:CP1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CR$1283:CR1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CS$1283:CS1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CT$1283:CT1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CU$1283:CU1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CV$1283:CV1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CW$1283:CW1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CX$1283:CX1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CY$1283:CY1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DA$1283:DA1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DB$1283:DB1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DC$1283:DC1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DD$1283:DD1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DE$1283:DE1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DF$1283:DF1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DG$1283:DG1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DH$1283:DH1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DI$1283:DI1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DK$1283:DK1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DL$1283:DL1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DM$1283:DM1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DN$1283:DN1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DO$1283:DO1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DP$1283:DP1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DR$1283:DR1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DS$1283:DS1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DT$1283:DT1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DU$1283:DU1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DV$1283:DV1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DW$1283:DW1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DX$1283:DX1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DY$1283:DY1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(EA$1283:EA1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(EB$1283:EB1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(EC$1283:EC1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(ED$1283:ED1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(EE$1283:EE1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(EF$1283:EF1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(EG$1283:EG1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(EH$1283:EH1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},{"$f":"SUMIFS(EI$1283:EI1369,$A$1283:$A1369,$A1370,$D$1283:$D1369,$C1370)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1370,$D$882:$D$1269,$C1370)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,1,"noi","cash_flow_before_debt_service","","Suite 4 - Blank",{"$f":"SUMIFS(G$1283:G1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(H$1283:H1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(I$1283:I1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(J$1283:J1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(K$1283:K1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(L$1283:L1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(M$1283:M1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(N$1283:N1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(O$1283:O1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(P$1283:P1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(Q$1283:Q1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(R$1283:R1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(S$1283:S1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(T$1283:T1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(U$1283:U1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(V$1283:V1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(W$1283:W1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(X$1283:X1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(Y$1283:Y1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(Z$1283:Z1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AA$1283:AA1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AB$1283:AB1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AC$1283:AC1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AD$1283:AD1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AE$1283:AE1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AF$1283:AF1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AG$1283:AG1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AH$1283:AH1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AI$1283:AI1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AK$1283:AK1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AL$1283:AL1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AM$1283:AM1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AN$1283:AN1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AO$1283:AO1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AP$1283:AP1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AR$1283:AR1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AS$1283:AS1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AT$1283:AT1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AU$1283:AU1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AV$1283:AV1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AW$1283:AW1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AX$1283:AX1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AY$1283:AY1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BA$1283:BA1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BB$1283:BB1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BC$1283:BC1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BD$1283:BD1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BE$1283:BE1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BF$1283:BF1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BG$1283:BG1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BH$1283:BH1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BI$1283:BI1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BK$1283:BK1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BL$1283:BL1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BM$1283:BM1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BN$1283:BN1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BO$1283:BO1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BP$1283:BP1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BR$1283:BR1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BS$1283:BS1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BT$1283:BT1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BU$1283:BU1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BV$1283:BV1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BW$1283:BW1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BX$1283:BX1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BY$1283:BY1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CA$1283:CA1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CB$1283:CB1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CC$1283:CC1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CD$1283:CD1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CE$1283:CE1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CF$1283:CF1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CG$1283:CG1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CH$1283:CH1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CI$1283:CI1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CK$1283:CK1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CL$1283:CL1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CM$1283:CM1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CN$1283:CN1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CO$1283:CO1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CP$1283:CP1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CR$1283:CR1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CS$1283:CS1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CT$1283:CT1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CU$1283:CU1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CV$1283:CV1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CW$1283:CW1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CX$1283:CX1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CY$1283:CY1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DA$1283:DA1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DB$1283:DB1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DC$1283:DC1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DD$1283:DD1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DE$1283:DE1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DF$1283:DF1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DG$1283:DG1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DH$1283:DH1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DI$1283:DI1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DK$1283:DK1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DL$1283:DL1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DM$1283:DM1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DN$1283:DN1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DO$1283:DO1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DP$1283:DP1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DR$1283:DR1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DS$1283:DS1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DT$1283:DT1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DU$1283:DU1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DV$1283:DV1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DW$1283:DW1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DX$1283:DX1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DY$1283:DY1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(EA$1283:EA1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(EB$1283:EB1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(EC$1283:EC1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(ED$1283:ED1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(EE$1283:EE1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(EF$1283:EF1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(EG$1283:EG1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(EH$1283:EH1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},{"$f":"SUMIFS(EI$1283:EI1376,$A$1283:$A1376,$A1377,$D$1283:$D1376,$C1377)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1377,$D$882:$D$1269,$C1377)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,1,"all_loan_fees","total_loan_balance_and_fees","","Suite 4 - Blank",{"$f":"SUMIFS(G$1283:G1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(H$1283:H1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(I$1283:I1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(J$1283:J1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(K$1283:K1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(L$1283:L1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(M$1283:M1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(N$1283:N1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(O$1283:O1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(P$1283:P1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(Q$1283:Q1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(R$1283:R1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(S$1283:S1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(T$1283:T1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(U$1283:U1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(V$1283:V1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(W$1283:W1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(X$1283:X1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(Y$1283:Y1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(Z$1283:Z1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AA$1283:AA1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AB$1283:AB1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AC$1283:AC1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AD$1283:AD1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AE$1283:AE1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AF$1283:AF1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AG$1283:AG1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AH$1283:AH1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AI$1283:AI1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AK$1283:AK1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AL$1283:AL1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AM$1283:AM1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AN$1283:AN1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AO$1283:AO1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AP$1283:AP1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AR$1283:AR1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AS$1283:AS1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AT$1283:AT1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AU$1283:AU1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AV$1283:AV1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AW$1283:AW1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AX$1283:AX1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AY$1283:AY1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BA$1283:BA1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BB$1283:BB1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BC$1283:BC1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BD$1283:BD1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BE$1283:BE1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BF$1283:BF1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BG$1283:BG1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BH$1283:BH1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BI$1283:BI1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BK$1283:BK1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BL$1283:BL1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BM$1283:BM1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BN$1283:BN1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BO$1283:BO1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BP$1283:BP1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BR$1283:BR1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BS$1283:BS1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BT$1283:BT1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BU$1283:BU1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BV$1283:BV1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BW$1283:BW1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BX$1283:BX1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BY$1283:BY1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CA$1283:CA1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CB$1283:CB1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CC$1283:CC1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CD$1283:CD1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CE$1283:CE1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CF$1283:CF1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CG$1283:CG1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CH$1283:CH1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CI$1283:CI1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CK$1283:CK1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CL$1283:CL1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CM$1283:CM1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CN$1283:CN1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CO$1283:CO1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CP$1283:CP1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CR$1283:CR1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CS$1283:CS1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CT$1283:CT1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CU$1283:CU1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CV$1283:CV1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CW$1283:CW1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CX$1283:CX1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CY$1283:CY1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DA$1283:DA1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DB$1283:DB1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DC$1283:DC1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DD$1283:DD1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DE$1283:DE1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DF$1283:DF1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DG$1283:DG1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DH$1283:DH1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DI$1283:DI1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DK$1283:DK1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DL$1283:DL1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DM$1283:DM1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DN$1283:DN1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DO$1283:DO1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DP$1283:DP1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DR$1283:DR1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DS$1283:DS1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DT$1283:DT1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DU$1283:DU1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DV$1283:DV1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DW$1283:DW1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DX$1283:DX1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DY$1283:DY1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(EA$1283:EA1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(EB$1283:EB1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(EC$1283:EC1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(ED$1283:ED1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(EE$1283:EE1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(EF$1283:EF1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(EG$1283:EG1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(EH$1283:EH1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},{"$f":"SUMIFS(EI$1283:EI1389,$A$1283:$A1389,$A1390,$D$1283:$D1389,$C1390)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1390,$D$882:$D$1269,$C1390)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,1,"all_downtime","net_rental_income","","Suite 5 - Blank",{"$f":"SUMIFS(G$1283:G1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(H$1283:H1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(I$1283:I1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(J$1283:J1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(K$1283:K1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(L$1283:L1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(M$1283:M1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(N$1283:N1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(O$1283:O1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(P$1283:P1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(Q$1283:Q1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(R$1283:R1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(S$1283:S1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(T$1283:T1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(U$1283:U1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(V$1283:V1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(W$1283:W1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(X$1283:X1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(Y$1283:Y1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(Z$1283:Z1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AA$1283:AA1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AB$1283:AB1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AC$1283:AC1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AD$1283:AD1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AE$1283:AE1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AF$1283:AF1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AG$1283:AG1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AH$1283:AH1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AI$1283:AI1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AK$1283:AK1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AL$1283:AL1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AM$1283:AM1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AN$1283:AN1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AO$1283:AO1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AP$1283:AP1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AR$1283:AR1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AS$1283:AS1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AT$1283:AT1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AU$1283:AU1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AV$1283:AV1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AW$1283:AW1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AX$1283:AX1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AY$1283:AY1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BA$1283:BA1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BB$1283:BB1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BC$1283:BC1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BD$1283:BD1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BE$1283:BE1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BF$1283:BF1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BG$1283:BG1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BH$1283:BH1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BI$1283:BI1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BK$1283:BK1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BL$1283:BL1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BM$1283:BM1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BN$1283:BN1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BO$1283:BO1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BP$1283:BP1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BR$1283:BR1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BS$1283:BS1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BT$1283:BT1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BU$1283:BU1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BV$1283:BV1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BW$1283:BW1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BX$1283:BX1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BY$1283:BY1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CA$1283:CA1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CB$1283:CB1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CC$1283:CC1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CD$1283:CD1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CE$1283:CE1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CF$1283:CF1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CG$1283:CG1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CH$1283:CH1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CI$1283:CI1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CK$1283:CK1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CL$1283:CL1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CM$1283:CM1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CN$1283:CN1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CO$1283:CO1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CP$1283:CP1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CR$1283:CR1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CS$1283:CS1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CT$1283:CT1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CU$1283:CU1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CV$1283:CV1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CW$1283:CW1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CX$1283:CX1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CY$1283:CY1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DA$1283:DA1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DB$1283:DB1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DC$1283:DC1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DD$1283:DD1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DE$1283:DE1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DF$1283:DF1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DG$1283:DG1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DH$1283:DH1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DI$1283:DI1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DK$1283:DK1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DL$1283:DL1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DM$1283:DM1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DN$1283:DN1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DO$1283:DO1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DP$1283:DP1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DR$1283:DR1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DS$1283:DS1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DT$1283:DT1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DU$1283:DU1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DV$1283:DV1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DW$1283:DW1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DX$1283:DX1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DY$1283:DY1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(EA$1283:EA1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(EB$1283:EB1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(EC$1283:EC1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(ED$1283:ED1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(EE$1283:EE1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(EF$1283:EF1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(EG$1283:EG1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(EH$1283:EH1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},{"$f":"SUMIFS(EI$1283:EI1396,$A$1283:$A1396,$A1397,$D$1283:$D1396,$C1397)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1397,$D$882:$D$1269,$C1397)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,1,"total_leasing_and_capital_costs","cash_flow_before_debt_service","","Suite 5 - Blank",{"$f":"SUMIFS(G$1283:G1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(H$1283:H1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(I$1283:I1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(J$1283:J1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(K$1283:K1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(L$1283:L1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(M$1283:M1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(N$1283:N1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(O$1283:O1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(P$1283:P1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(Q$1283:Q1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(R$1283:R1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(S$1283:S1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(T$1283:T1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(U$1283:U1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(V$1283:V1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(W$1283:W1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(X$1283:X1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(Y$1283:Y1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(Z$1283:Z1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AA$1283:AA1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AB$1283:AB1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AC$1283:AC1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AD$1283:AD1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AE$1283:AE1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AF$1283:AF1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AG$1283:AG1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AH$1283:AH1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AI$1283:AI1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AK$1283:AK1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AL$1283:AL1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AM$1283:AM1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AN$1283:AN1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AO$1283:AO1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AP$1283:AP1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AR$1283:AR1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AS$1283:AS1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AT$1283:AT1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AU$1283:AU1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AV$1283:AV1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AW$1283:AW1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AX$1283:AX1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AY$1283:AY1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BA$1283:BA1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BB$1283:BB1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BC$1283:BC1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BD$1283:BD1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BE$1283:BE1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BF$1283:BF1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BG$1283:BG1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BH$1283:BH1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BI$1283:BI1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BK$1283:BK1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BL$1283:BL1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BM$1283:BM1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BN$1283:BN1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BO$1283:BO1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BP$1283:BP1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BR$1283:BR1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BS$1283:BS1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BT$1283:BT1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BU$1283:BU1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BV$1283:BV1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BW$1283:BW1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BX$1283:BX1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BY$1283:BY1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CA$1283:CA1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CB$1283:CB1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CC$1283:CC1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CD$1283:CD1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CE$1283:CE1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CF$1283:CF1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CG$1283:CG1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CH$1283:CH1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CI$1283:CI1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CK$1283:CK1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CL$1283:CL1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CM$1283:CM1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CN$1283:CN1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CO$1283:CO1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CP$1283:CP1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CR$1283:CR1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CS$1283:CS1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CT$1283:CT1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CU$1283:CU1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CV$1283:CV1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CW$1283:CW1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CX$1283:CX1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CY$1283:CY1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DA$1283:DA1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DB$1283:DB1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DC$1283:DC1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DD$1283:DD1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DE$1283:DE1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DF$1283:DF1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DG$1283:DG1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DH$1283:DH1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DI$1283:DI1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DK$1283:DK1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DL$1283:DL1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DM$1283:DM1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DN$1283:DN1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DO$1283:DO1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DP$1283:DP1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DR$1283:DR1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DS$1283:DS1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DT$1283:DT1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DU$1283:DU1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DV$1283:DV1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DW$1283:DW1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DX$1283:DX1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DY$1283:DY1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(EA$1283:EA1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(EB$1283:EB1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(EC$1283:EC1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(ED$1283:ED1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(EE$1283:EE1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(EF$1283:EF1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(EG$1283:EG1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(EH$1283:EH1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},{"$f":"SUMIFS(EI$1283:EI1408,$A$1283:$A1408,$A1409,$D$1283:$D1408,$C1409)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1409,$D$882:$D$1269,$C1409)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,1,"unlevered_net_cash_flow","levered_net_cash_flow_before_partnership_costs","","Suite 5 - Blank",{"$f":"SUMIFS(G$1283:G1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(H$1283:H1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(I$1283:I1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(J$1283:J1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(K$1283:K1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(L$1283:L1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(M$1283:M1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(N$1283:N1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(O$1283:O1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(P$1283:P1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(Q$1283:Q1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(R$1283:R1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(S$1283:S1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(T$1283:T1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(U$1283:U1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(V$1283:V1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(W$1283:W1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(X$1283:X1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(Y$1283:Y1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(Z$1283:Z1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AA$1283:AA1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AB$1283:AB1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AC$1283:AC1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AD$1283:AD1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AE$1283:AE1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AF$1283:AF1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AG$1283:AG1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AH$1283:AH1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AI$1283:AI1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AK$1283:AK1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AL$1283:AL1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AM$1283:AM1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AN$1283:AN1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AO$1283:AO1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AP$1283:AP1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AR$1283:AR1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AS$1283:AS1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AT$1283:AT1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AU$1283:AU1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AV$1283:AV1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AW$1283:AW1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AX$1283:AX1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AY$1283:AY1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BA$1283:BA1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BB$1283:BB1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BC$1283:BC1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BD$1283:BD1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BE$1283:BE1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BF$1283:BF1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BG$1283:BG1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BH$1283:BH1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BI$1283:BI1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BK$1283:BK1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BL$1283:BL1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BM$1283:BM1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BN$1283:BN1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BO$1283:BO1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BP$1283:BP1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BR$1283:BR1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BS$1283:BS1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BT$1283:BT1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BU$1283:BU1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BV$1283:BV1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BW$1283:BW1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BX$1283:BX1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BY$1283:BY1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CA$1283:CA1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CB$1283:CB1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CC$1283:CC1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CD$1283:CD1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CE$1283:CE1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CF$1283:CF1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CG$1283:CG1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CH$1283:CH1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CI$1283:CI1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CK$1283:CK1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CL$1283:CL1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CM$1283:CM1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CN$1283:CN1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CO$1283:CO1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CP$1283:CP1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CR$1283:CR1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CS$1283:CS1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CT$1283:CT1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CU$1283:CU1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CV$1283:CV1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CW$1283:CW1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CX$1283:CX1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CY$1283:CY1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DA$1283:DA1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DB$1283:DB1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DC$1283:DC1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DD$1283:DD1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DE$1283:DE1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DF$1283:DF1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DG$1283:DG1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DH$1283:DH1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DI$1283:DI1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DK$1283:DK1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DL$1283:DL1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DM$1283:DM1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DN$1283:DN1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DO$1283:DO1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DP$1283:DP1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DR$1283:DR1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DS$1283:DS1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DT$1283:DT1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DU$1283:DU1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DV$1283:DV1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DW$1283:DW1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DX$1283:DX1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DY$1283:DY1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(EA$1283:EA1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(EB$1283:EB1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(EC$1283:EC1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(ED$1283:ED1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(EE$1283:EE1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(EF$1283:EF1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(EG$1283:EG1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(EH$1283:EH1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},{"$f":"SUMIFS(EI$1283:EI1411,$A$1283:$A1411,$A1412,$D$1283:$D1411,$C1412)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1412,$D$882:$D$1269,$C1412)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,1,"net_rental_income","effective_gross_revenue","","Suite 6 - Blank",{"$f":"SUMIFS(G$1283:G1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(H$1283:H1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(I$1283:I1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(J$1283:J1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(K$1283:K1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(L$1283:L1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(M$1283:M1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(N$1283:N1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(O$1283:O1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(P$1283:P1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(Q$1283:Q1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(R$1283:R1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(S$1283:S1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(T$1283:T1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(U$1283:U1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(V$1283:V1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(W$1283:W1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(X$1283:X1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(Y$1283:Y1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(Z$1283:Z1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AA$1283:AA1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AB$1283:AB1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AC$1283:AC1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AD$1283:AD1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AE$1283:AE1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AF$1283:AF1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AG$1283:AG1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AH$1283:AH1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AI$1283:AI1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AK$1283:AK1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AL$1283:AL1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AM$1283:AM1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AN$1283:AN1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AO$1283:AO1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AP$1283:AP1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AR$1283:AR1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AS$1283:AS1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AT$1283:AT1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AU$1283:AU1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AV$1283:AV1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AW$1283:AW1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AX$1283:AX1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AY$1283:AY1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BA$1283:BA1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BB$1283:BB1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BC$1283:BC1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BD$1283:BD1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BE$1283:BE1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BF$1283:BF1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BG$1283:BG1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BH$1283:BH1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BI$1283:BI1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BK$1283:BK1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BL$1283:BL1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BM$1283:BM1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BN$1283:BN1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BO$1283:BO1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BP$1283:BP1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BR$1283:BR1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BS$1283:BS1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BT$1283:BT1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BU$1283:BU1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BV$1283:BV1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BW$1283:BW1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BX$1283:BX1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BY$1283:BY1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CA$1283:CA1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CB$1283:CB1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CC$1283:CC1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CD$1283:CD1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CE$1283:CE1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CF$1283:CF1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CG$1283:CG1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CH$1283:CH1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CI$1283:CI1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CK$1283:CK1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CL$1283:CL1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CM$1283:CM1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CN$1283:CN1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CO$1283:CO1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CP$1283:CP1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CR$1283:CR1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CS$1283:CS1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CT$1283:CT1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CU$1283:CU1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CV$1283:CV1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CW$1283:CW1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CX$1283:CX1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CY$1283:CY1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DA$1283:DA1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DB$1283:DB1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DC$1283:DC1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DD$1283:DD1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DE$1283:DE1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DF$1283:DF1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DG$1283:DG1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DH$1283:DH1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DI$1283:DI1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DK$1283:DK1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DL$1283:DL1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DM$1283:DM1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DN$1283:DN1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DO$1283:DO1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DP$1283:DP1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DR$1283:DR1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DS$1283:DS1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DT$1283:DT1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DU$1283:DU1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DV$1283:DV1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DW$1283:DW1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DX$1283:DX1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DY$1283:DY1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(EA$1283:EA1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(EB$1283:EB1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(EC$1283:EC1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(ED$1283:ED1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(EE$1283:EE1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(EF$1283:EF1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(EG$1283:EG1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(EH$1283:EH1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},{"$f":"SUMIFS(EI$1283:EI1427,$A$1283:$A1427,$A1428,$D$1283:$D1427,$C1428)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1428,$D$882:$D$1269,$C1428)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,1,"effective_gross_revenue","noi","","Suite 6 - Blank",{"$f":"SUMIFS(G$1283:G1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(H$1283:H1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(I$1283:I1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(J$1283:J1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(K$1283:K1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(L$1283:L1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(M$1283:M1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(N$1283:N1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(O$1283:O1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(P$1283:P1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(Q$1283:Q1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(R$1283:R1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(S$1283:S1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(T$1283:T1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(U$1283:U1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(V$1283:V1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(W$1283:W1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(X$1283:X1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(Y$1283:Y1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(Z$1283:Z1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AA$1283:AA1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AB$1283:AB1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AC$1283:AC1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AD$1283:AD1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AE$1283:AE1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AF$1283:AF1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AG$1283:AG1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AH$1283:AH1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AI$1283:AI1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AK$1283:AK1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AL$1283:AL1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AM$1283:AM1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AN$1283:AN1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AO$1283:AO1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AP$1283:AP1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AR$1283:AR1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AS$1283:AS1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AT$1283:AT1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AU$1283:AU1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AV$1283:AV1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AW$1283:AW1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AX$1283:AX1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AY$1283:AY1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BA$1283:BA1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BB$1283:BB1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BC$1283:BC1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BD$1283:BD1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BE$1283:BE1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BF$1283:BF1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BG$1283:BG1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BH$1283:BH1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BI$1283:BI1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BK$1283:BK1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BL$1283:BL1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BM$1283:BM1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BN$1283:BN1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BO$1283:BO1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BP$1283:BP1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BR$1283:BR1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BS$1283:BS1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BT$1283:BT1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BU$1283:BU1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BV$1283:BV1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BW$1283:BW1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BX$1283:BX1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BY$1283:BY1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CA$1283:CA1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CB$1283:CB1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CC$1283:CC1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CD$1283:CD1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CE$1283:CE1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CF$1283:CF1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CG$1283:CG1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CH$1283:CH1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CI$1283:CI1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CK$1283:CK1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CL$1283:CL1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CM$1283:CM1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CN$1283:CN1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CO$1283:CO1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CP$1283:CP1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CR$1283:CR1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CS$1283:CS1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CT$1283:CT1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CU$1283:CU1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CV$1283:CV1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CW$1283:CW1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CX$1283:CX1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CY$1283:CY1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DA$1283:DA1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DB$1283:DB1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DC$1283:DC1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DD$1283:DD1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DE$1283:DE1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DF$1283:DF1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DG$1283:DG1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DH$1283:DH1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DI$1283:DI1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DK$1283:DK1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DL$1283:DL1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DM$1283:DM1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DN$1283:DN1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DO$1283:DO1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DP$1283:DP1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DR$1283:DR1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DS$1283:DS1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DT$1283:DT1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DU$1283:DU1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DV$1283:DV1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DW$1283:DW1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DX$1283:DX1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DY$1283:DY1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(EA$1283:EA1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(EB$1283:EB1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(EC$1283:EC1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(ED$1283:ED1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(EE$1283:EE1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(EF$1283:EF1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(EG$1283:EG1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(EH$1283:EH1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},{"$f":"SUMIFS(EI$1283:EI1430,$A$1283:$A1430,$A1431,$D$1283:$D1430,$C1431)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1431,$D$882:$D$1269,$C1431)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,1,"cash_flow_before_debt_service","unlevered_net_cash_flow","","Suite 6 - Blank",{"$f":"SUMIFS(G$1283:G1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(H$1283:H1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(I$1283:I1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(J$1283:J1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(K$1283:K1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(L$1283:L1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(M$1283:M1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(N$1283:N1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(O$1283:O1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(P$1283:P1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(Q$1283:Q1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(R$1283:R1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(S$1283:S1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(T$1283:T1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(U$1283:U1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(V$1283:V1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(W$1283:W1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(X$1283:X1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(Y$1283:Y1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(Z$1283:Z1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AA$1283:AA1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AB$1283:AB1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AC$1283:AC1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AD$1283:AD1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AE$1283:AE1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AF$1283:AF1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AG$1283:AG1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AH$1283:AH1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AI$1283:AI1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AK$1283:AK1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AL$1283:AL1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AM$1283:AM1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AN$1283:AN1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AO$1283:AO1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AP$1283:AP1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AR$1283:AR1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AS$1283:AS1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AT$1283:AT1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AU$1283:AU1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AV$1283:AV1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AW$1283:AW1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AX$1283:AX1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AY$1283:AY1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BA$1283:BA1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BB$1283:BB1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BC$1283:BC1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BD$1283:BD1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BE$1283:BE1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BF$1283:BF1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BG$1283:BG1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BH$1283:BH1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BI$1283:BI1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BK$1283:BK1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BL$1283:BL1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BM$1283:BM1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BN$1283:BN1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BO$1283:BO1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BP$1283:BP1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BR$1283:BR1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BS$1283:BS1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BT$1283:BT1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BU$1283:BU1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BV$1283:BV1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BW$1283:BW1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BX$1283:BX1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BY$1283:BY1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CA$1283:CA1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CB$1283:CB1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CC$1283:CC1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CD$1283:CD1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CE$1283:CE1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CF$1283:CF1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CG$1283:CG1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CH$1283:CH1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CI$1283:CI1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CK$1283:CK1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CL$1283:CL1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CM$1283:CM1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CN$1283:CN1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CO$1283:CO1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CP$1283:CP1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CR$1283:CR1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CS$1283:CS1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CT$1283:CT1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CU$1283:CU1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CV$1283:CV1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CW$1283:CW1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CX$1283:CX1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CY$1283:CY1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DA$1283:DA1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DB$1283:DB1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DC$1283:DC1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DD$1283:DD1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DE$1283:DE1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DF$1283:DF1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DG$1283:DG1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DH$1283:DH1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DI$1283:DI1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DK$1283:DK1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DL$1283:DL1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DM$1283:DM1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DN$1283:DN1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DO$1283:DO1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DP$1283:DP1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DR$1283:DR1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DS$1283:DS1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DT$1283:DT1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DU$1283:DU1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DV$1283:DV1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DW$1283:DW1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DX$1283:DX1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DY$1283:DY1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(EA$1283:EA1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(EB$1283:EB1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(EC$1283:EC1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(ED$1283:ED1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(EE$1283:EE1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(EF$1283:EF1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(EG$1283:EG1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(EH$1283:EH1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},{"$f":"SUMIFS(EI$1283:EI1437,$A$1283:$A1437,$A1438,$D$1283:$D1437,$C1438)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1438,$D$882:$D$1269,$C1438)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,1,"total_partnership_expenses","levered_net_cash_flow","","Suite 6 - Blank",{"$f":"SUMIFS(G$1283:G1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(H$1283:H1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(I$1283:I1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(J$1283:J1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(K$1283:K1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(L$1283:L1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(M$1283:M1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(N$1283:N1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(O$1283:O1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(P$1283:P1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(Q$1283:Q1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(R$1283:R1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(S$1283:S1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(T$1283:T1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(U$1283:U1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(V$1283:V1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(W$1283:W1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(X$1283:X1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(Y$1283:Y1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(Z$1283:Z1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AA$1283:AA1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AB$1283:AB1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AC$1283:AC1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AD$1283:AD1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AE$1283:AE1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AF$1283:AF1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AG$1283:AG1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AH$1283:AH1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AI$1283:AI1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AK$1283:AK1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AL$1283:AL1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AM$1283:AM1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AN$1283:AN1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AO$1283:AO1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AP$1283:AP1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AR$1283:AR1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AS$1283:AS1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AT$1283:AT1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AU$1283:AU1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AV$1283:AV1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AW$1283:AW1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AX$1283:AX1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AY$1283:AY1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BA$1283:BA1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BB$1283:BB1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BC$1283:BC1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BD$1283:BD1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BE$1283:BE1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BF$1283:BF1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BG$1283:BG1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BH$1283:BH1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BI$1283:BI1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BK$1283:BK1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BL$1283:BL1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BM$1283:BM1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BN$1283:BN1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BO$1283:BO1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BP$1283:BP1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BR$1283:BR1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BS$1283:BS1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BT$1283:BT1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BU$1283:BU1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BV$1283:BV1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BW$1283:BW1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BX$1283:BX1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BY$1283:BY1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CA$1283:CA1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CB$1283:CB1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CC$1283:CC1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CD$1283:CD1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CE$1283:CE1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CF$1283:CF1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CG$1283:CG1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CH$1283:CH1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CI$1283:CI1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CK$1283:CK1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CL$1283:CL1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CM$1283:CM1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CN$1283:CN1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CO$1283:CO1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CP$1283:CP1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CR$1283:CR1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CS$1283:CS1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CT$1283:CT1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CU$1283:CU1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CV$1283:CV1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CW$1283:CW1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CX$1283:CX1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CY$1283:CY1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DA$1283:DA1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DB$1283:DB1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DC$1283:DC1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DD$1283:DD1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DE$1283:DE1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DF$1283:DF1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DG$1283:DG1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DH$1283:DH1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DI$1283:DI1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DK$1283:DK1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DL$1283:DL1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DM$1283:DM1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DN$1283:DN1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DO$1283:DO1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DP$1283:DP1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DR$1283:DR1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DS$1283:DS1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DT$1283:DT1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DU$1283:DU1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DV$1283:DV1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DW$1283:DW1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DX$1283:DX1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DY$1283:DY1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(EA$1283:EA1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(EB$1283:EB1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(EC$1283:EC1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(ED$1283:ED1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(EE$1283:EE1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(EF$1283:EF1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(EG$1283:EG1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(EH$1283:EH1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},{"$f":"SUMIFS(EI$1283:EI1449,$A$1283:$A1449,$A1450,$D$1283:$D1449,$C1450)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1450,$D$882:$D$1269,$C1450)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,1,"all_tenant_improvements","total_leasing_costs","","Suite 7 - Blank",{"$f":"SUMIFS(G$1283:G1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(H$1283:H1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(I$1283:I1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(J$1283:J1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(K$1283:K1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(L$1283:L1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(M$1283:M1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(N$1283:N1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(O$1283:O1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(P$1283:P1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(Q$1283:Q1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(R$1283:R1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(S$1283:S1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(T$1283:T1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(U$1283:U1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(V$1283:V1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(W$1283:W1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(X$1283:X1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(Y$1283:Y1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(Z$1283:Z1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AA$1283:AA1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AB$1283:AB1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AC$1283:AC1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AD$1283:AD1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AE$1283:AE1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AF$1283:AF1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AG$1283:AG1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AH$1283:AH1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AI$1283:AI1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AK$1283:AK1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AL$1283:AL1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AM$1283:AM1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AN$1283:AN1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AO$1283:AO1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AP$1283:AP1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AR$1283:AR1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AS$1283:AS1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AT$1283:AT1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AU$1283:AU1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AV$1283:AV1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AW$1283:AW1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AX$1283:AX1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AY$1283:AY1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BA$1283:BA1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BB$1283:BB1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BC$1283:BC1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BD$1283:BD1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BE$1283:BE1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BF$1283:BF1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BG$1283:BG1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BH$1283:BH1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BI$1283:BI1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BK$1283:BK1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BL$1283:BL1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BM$1283:BM1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BN$1283:BN1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BO$1283:BO1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BP$1283:BP1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BR$1283:BR1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BS$1283:BS1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BT$1283:BT1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BU$1283:BU1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BV$1283:BV1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BW$1283:BW1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BX$1283:BX1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BY$1283:BY1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CA$1283:CA1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CB$1283:CB1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CC$1283:CC1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CD$1283:CD1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CE$1283:CE1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CF$1283:CF1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CG$1283:CG1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CH$1283:CH1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CI$1283:CI1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CK$1283:CK1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CL$1283:CL1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CM$1283:CM1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CN$1283:CN1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CO$1283:CO1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CP$1283:CP1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CR$1283:CR1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CS$1283:CS1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CT$1283:CT1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CU$1283:CU1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CV$1283:CV1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CW$1283:CW1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CX$1283:CX1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CY$1283:CY1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DA$1283:DA1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DB$1283:DB1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DC$1283:DC1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DD$1283:DD1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DE$1283:DE1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DF$1283:DF1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DG$1283:DG1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DH$1283:DH1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DI$1283:DI1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DK$1283:DK1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DL$1283:DL1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DM$1283:DM1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DN$1283:DN1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DO$1283:DO1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DP$1283:DP1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DR$1283:DR1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DS$1283:DS1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DT$1283:DT1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DU$1283:DU1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DV$1283:DV1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DW$1283:DW1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DX$1283:DX1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DY$1283:DY1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(EA$1283:EA1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(EB$1283:EB1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(EC$1283:EC1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(ED$1283:ED1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(EE$1283:EE1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(EF$1283:EF1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(EG$1283:EG1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(EH$1283:EH1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},{"$f":"SUMIFS(EI$1283:EI1461,$A$1283:$A1461,$A1462,$D$1283:$D1461,$C1462)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1462,$D$882:$D$1269,$C1462)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,1,"all_interest_payments","total_debt_service","","Suite 7 - Blank",{"$f":"SUMIFS(G$1283:G1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(H$1283:H1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(I$1283:I1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(J$1283:J1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(K$1283:K1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(L$1283:L1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(M$1283:M1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(N$1283:N1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(O$1283:O1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(P$1283:P1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(Q$1283:Q1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(R$1283:R1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(S$1283:S1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(T$1283:T1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(U$1283:U1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(V$1283:V1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(W$1283:W1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(X$1283:X1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(Y$1283:Y1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(Z$1283:Z1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AA$1283:AA1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AB$1283:AB1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AC$1283:AC1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AD$1283:AD1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AE$1283:AE1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AF$1283:AF1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AG$1283:AG1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AH$1283:AH1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AI$1283:AI1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AK$1283:AK1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AL$1283:AL1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AM$1283:AM1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AN$1283:AN1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AO$1283:AO1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AP$1283:AP1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AR$1283:AR1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AS$1283:AS1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AT$1283:AT1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AU$1283:AU1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AV$1283:AV1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AW$1283:AW1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AX$1283:AX1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AY$1283:AY1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BA$1283:BA1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BB$1283:BB1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BC$1283:BC1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BD$1283:BD1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BE$1283:BE1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BF$1283:BF1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BG$1283:BG1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BH$1283:BH1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BI$1283:BI1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BK$1283:BK1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BL$1283:BL1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BM$1283:BM1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BN$1283:BN1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BO$1283:BO1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BP$1283:BP1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BR$1283:BR1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BS$1283:BS1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BT$1283:BT1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BU$1283:BU1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BV$1283:BV1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BW$1283:BW1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BX$1283:BX1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BY$1283:BY1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CA$1283:CA1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CB$1283:CB1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CC$1283:CC1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CD$1283:CD1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CE$1283:CE1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CF$1283:CF1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CG$1283:CG1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CH$1283:CH1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CI$1283:CI1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CK$1283:CK1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CL$1283:CL1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CM$1283:CM1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CN$1283:CN1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CO$1283:CO1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CP$1283:CP1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CR$1283:CR1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CS$1283:CS1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CT$1283:CT1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CU$1283:CU1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CV$1283:CV1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CW$1283:CW1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CX$1283:CX1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CY$1283:CY1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DA$1283:DA1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DB$1283:DB1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DC$1283:DC1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DD$1283:DD1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DE$1283:DE1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DF$1283:DF1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DG$1283:DG1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DH$1283:DH1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DI$1283:DI1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DK$1283:DK1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DL$1283:DL1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DM$1283:DM1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DN$1283:DN1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DO$1283:DO1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DP$1283:DP1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DR$1283:DR1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DS$1283:DS1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DT$1283:DT1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DU$1283:DU1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DV$1283:DV1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DW$1283:DW1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DX$1283:DX1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DY$1283:DY1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(EA$1283:EA1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(EB$1283:EB1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(EC$1283:EC1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(ED$1283:ED1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(EE$1283:EE1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(EF$1283:EF1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(EG$1283:EG1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(EH$1283:EH1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},{"$f":"SUMIFS(EI$1283:EI1468,$A$1283:$A1468,$A1469,$D$1283:$D1468,$C1469)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1469,$D$882:$D$1269,$C1469)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,1,"all_downtime","net_rental_income","","Suite 8 - Blank",{"$f":"SUMIFS(G$1283:G1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(H$1283:H1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(I$1283:I1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(J$1283:J1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(K$1283:K1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(L$1283:L1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(M$1283:M1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(N$1283:N1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(O$1283:O1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(P$1283:P1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(Q$1283:Q1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(R$1283:R1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(S$1283:S1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(T$1283:T1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(U$1283:U1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(V$1283:V1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(W$1283:W1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(X$1283:X1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(Y$1283:Y1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(Z$1283:Z1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AA$1283:AA1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AB$1283:AB1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AC$1283:AC1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AD$1283:AD1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AE$1283:AE1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AF$1283:AF1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AG$1283:AG1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AH$1283:AH1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AI$1283:AI1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AK$1283:AK1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AL$1283:AL1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AM$1283:AM1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AN$1283:AN1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AO$1283:AO1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AP$1283:AP1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AR$1283:AR1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AS$1283:AS1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AT$1283:AT1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AU$1283:AU1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AV$1283:AV1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AW$1283:AW1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AX$1283:AX1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AY$1283:AY1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BA$1283:BA1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BB$1283:BB1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BC$1283:BC1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BD$1283:BD1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BE$1283:BE1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BF$1283:BF1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BG$1283:BG1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BH$1283:BH1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BI$1283:BI1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BK$1283:BK1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BL$1283:BL1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BM$1283:BM1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BN$1283:BN1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BO$1283:BO1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BP$1283:BP1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BR$1283:BR1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BS$1283:BS1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BT$1283:BT1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BU$1283:BU1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BV$1283:BV1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BW$1283:BW1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BX$1283:BX1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BY$1283:BY1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CA$1283:CA1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CB$1283:CB1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CC$1283:CC1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CD$1283:CD1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CE$1283:CE1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CF$1283:CF1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CG$1283:CG1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CH$1283:CH1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CI$1283:CI1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CK$1283:CK1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CL$1283:CL1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CM$1283:CM1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CN$1283:CN1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CO$1283:CO1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CP$1283:CP1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CR$1283:CR1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CS$1283:CS1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CT$1283:CT1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CU$1283:CU1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CV$1283:CV1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CW$1283:CW1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CX$1283:CX1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CY$1283:CY1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DA$1283:DA1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DB$1283:DB1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DC$1283:DC1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DD$1283:DD1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DE$1283:DE1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DF$1283:DF1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DG$1283:DG1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DH$1283:DH1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DI$1283:DI1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DK$1283:DK1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DL$1283:DL1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DM$1283:DM1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DN$1283:DN1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DO$1283:DO1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DP$1283:DP1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DR$1283:DR1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DS$1283:DS1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DT$1283:DT1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DU$1283:DU1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DV$1283:DV1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DW$1283:DW1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DX$1283:DX1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DY$1283:DY1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(EA$1283:EA1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(EB$1283:EB1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(EC$1283:EC1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(ED$1283:ED1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(EE$1283:EE1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(EF$1283:EF1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(EG$1283:EG1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(EH$1283:EH1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},{"$f":"SUMIFS(EI$1283:EI1480,$A$1283:$A1480,$A1481,$D$1283:$D1480,$C1481)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1481,$D$882:$D$1269,$C1481)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,1,"net_rental_income","effective_gross_revenue","","Suite 8 - Blank",{"$f":"SUMIFS(G$1283:G1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(H$1283:H1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(I$1283:I1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(J$1283:J1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(K$1283:K1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(L$1283:L1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(M$1283:M1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(N$1283:N1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(O$1283:O1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(P$1283:P1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(Q$1283:Q1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(R$1283:R1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(S$1283:S1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(T$1283:T1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(U$1283:U1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(V$1283:V1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(W$1283:W1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(X$1283:X1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(Y$1283:Y1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(Z$1283:Z1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AA$1283:AA1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AB$1283:AB1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AC$1283:AC1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AD$1283:AD1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AE$1283:AE1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AF$1283:AF1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AG$1283:AG1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AH$1283:AH1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AI$1283:AI1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AK$1283:AK1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AL$1283:AL1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AM$1283:AM1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AN$1283:AN1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AO$1283:AO1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AP$1283:AP1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AR$1283:AR1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AS$1283:AS1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AT$1283:AT1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AU$1283:AU1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AV$1283:AV1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AW$1283:AW1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AX$1283:AX1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AY$1283:AY1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BA$1283:BA1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BB$1283:BB1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BC$1283:BC1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BD$1283:BD1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BE$1283:BE1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BF$1283:BF1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BG$1283:BG1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BH$1283:BH1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BI$1283:BI1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BK$1283:BK1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BL$1283:BL1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BM$1283:BM1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BN$1283:BN1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BO$1283:BO1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BP$1283:BP1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BR$1283:BR1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BS$1283:BS1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BT$1283:BT1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BU$1283:BU1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BV$1283:BV1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BW$1283:BW1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BX$1283:BX1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BY$1283:BY1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CA$1283:CA1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CB$1283:CB1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CC$1283:CC1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CD$1283:CD1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CE$1283:CE1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CF$1283:CF1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CG$1283:CG1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CH$1283:CH1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CI$1283:CI1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CK$1283:CK1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CL$1283:CL1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CM$1283:CM1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CN$1283:CN1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CO$1283:CO1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CP$1283:CP1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CR$1283:CR1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CS$1283:CS1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CT$1283:CT1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CU$1283:CU1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CV$1283:CV1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CW$1283:CW1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CX$1283:CX1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CY$1283:CY1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DA$1283:DA1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DB$1283:DB1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DC$1283:DC1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DD$1283:DD1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DE$1283:DE1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DF$1283:DF1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DG$1283:DG1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DH$1283:DH1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DI$1283:DI1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DK$1283:DK1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DL$1283:DL1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DM$1283:DM1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DN$1283:DN1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DO$1283:DO1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DP$1283:DP1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DR$1283:DR1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DS$1283:DS1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DT$1283:DT1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DU$1283:DU1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DV$1283:DV1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DW$1283:DW1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DX$1283:DX1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DY$1283:DY1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(EA$1283:EA1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(EB$1283:EB1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(EC$1283:EC1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(ED$1283:ED1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(EE$1283:EE1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(EF$1283:EF1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(EG$1283:EG1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(EH$1283:EH1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},{"$f":"SUMIFS(EI$1283:EI1483,$A$1283:$A1483,$A1484,$D$1283:$D1483,$C1484)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1484,$D$882:$D$1269,$C1484)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,1,"all_loan_funding","total_loan_balance_and_fees","","Suite 8 - Blank",{"$f":"SUMIFS(G$1283:G1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(H$1283:H1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(I$1283:I1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(J$1283:J1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(K$1283:K1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(L$1283:L1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(M$1283:M1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(N$1283:N1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(O$1283:O1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(P$1283:P1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(Q$1283:Q1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(R$1283:R1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(S$1283:S1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(T$1283:T1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(U$1283:U1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(V$1283:V1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(W$1283:W1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(X$1283:X1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(Y$1283:Y1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(Z$1283:Z1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AA$1283:AA1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AB$1283:AB1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AC$1283:AC1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AD$1283:AD1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AE$1283:AE1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AF$1283:AF1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AG$1283:AG1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AH$1283:AH1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AI$1283:AI1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AK$1283:AK1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AL$1283:AL1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AM$1283:AM1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AN$1283:AN1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AO$1283:AO1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AP$1283:AP1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AR$1283:AR1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AS$1283:AS1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AT$1283:AT1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AU$1283:AU1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AV$1283:AV1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AW$1283:AW1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AX$1283:AX1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AY$1283:AY1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BA$1283:BA1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BB$1283:BB1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BC$1283:BC1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BD$1283:BD1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BE$1283:BE1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BF$1283:BF1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BG$1283:BG1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BH$1283:BH1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BI$1283:BI1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BK$1283:BK1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BL$1283:BL1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BM$1283:BM1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BN$1283:BN1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BO$1283:BO1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BP$1283:BP1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BR$1283:BR1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BS$1283:BS1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BT$1283:BT1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BU$1283:BU1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BV$1283:BV1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BW$1283:BW1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BX$1283:BX1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BY$1283:BY1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CA$1283:CA1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CB$1283:CB1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CC$1283:CC1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CD$1283:CD1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CE$1283:CE1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CF$1283:CF1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CG$1283:CG1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CH$1283:CH1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CI$1283:CI1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CK$1283:CK1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CL$1283:CL1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CM$1283:CM1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CN$1283:CN1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CO$1283:CO1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CP$1283:CP1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CR$1283:CR1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CS$1283:CS1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CT$1283:CT1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CU$1283:CU1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CV$1283:CV1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CW$1283:CW1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CX$1283:CX1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CY$1283:CY1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DA$1283:DA1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DB$1283:DB1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DC$1283:DC1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DD$1283:DD1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DE$1283:DE1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DF$1283:DF1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DG$1283:DG1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DH$1283:DH1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DI$1283:DI1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DK$1283:DK1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DL$1283:DL1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DM$1283:DM1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DN$1283:DN1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DO$1283:DO1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DP$1283:DP1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DR$1283:DR1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DS$1283:DS1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DT$1283:DT1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DU$1283:DU1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DV$1283:DV1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DW$1283:DW1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DX$1283:DX1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DY$1283:DY1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(EA$1283:EA1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(EB$1283:EB1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(EC$1283:EC1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(ED$1283:ED1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(EE$1283:EE1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(EF$1283:EF1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(EG$1283:EG1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(EH$1283:EH1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},{"$f":"SUMIFS(EI$1283:EI1499,$A$1283:$A1499,$A1500,$D$1283:$D1499,$C1500)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1500,$D$882:$D$1269,$C1500)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,1,"total_loan_balance_and_fees","levered_net_cash_flow_before_partnership_costs","","Suite 8 - Blank",{"$f":"SUMIFS(G$1283:G1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(H$1283:H1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(I$1283:I1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(J$1283:J1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(K$1283:K1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(L$1283:L1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(M$1283:M1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(N$1283:N1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(O$1283:O1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(P$1283:P1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(Q$1283:Q1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(R$1283:R1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(S$1283:S1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(T$1283:T1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(U$1283:U1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(V$1283:V1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(W$1283:W1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(X$1283:X1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(Y$1283:Y1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(Z$1283:Z1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AA$1283:AA1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AB$1283:AB1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AC$1283:AC1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AD$1283:AD1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AE$1283:AE1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AF$1283:AF1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AG$1283:AG1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AH$1283:AH1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AI$1283:AI1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AK$1283:AK1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AL$1283:AL1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AM$1283:AM1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AN$1283:AN1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AO$1283:AO1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AP$1283:AP1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AR$1283:AR1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AS$1283:AS1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AT$1283:AT1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AU$1283:AU1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AV$1283:AV1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AW$1283:AW1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AX$1283:AX1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AY$1283:AY1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BA$1283:BA1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BB$1283:BB1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BC$1283:BC1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BD$1283:BD1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BE$1283:BE1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BF$1283:BF1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BG$1283:BG1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BH$1283:BH1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BI$1283:BI1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BK$1283:BK1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BL$1283:BL1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BM$1283:BM1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BN$1283:BN1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BO$1283:BO1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BP$1283:BP1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BR$1283:BR1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BS$1283:BS1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BT$1283:BT1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BU$1283:BU1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BV$1283:BV1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BW$1283:BW1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BX$1283:BX1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BY$1283:BY1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CA$1283:CA1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CB$1283:CB1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CC$1283:CC1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CD$1283:CD1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CE$1283:CE1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CF$1283:CF1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CG$1283:CG1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CH$1283:CH1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CI$1283:CI1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CK$1283:CK1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CL$1283:CL1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CM$1283:CM1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CN$1283:CN1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CO$1283:CO1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CP$1283:CP1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CR$1283:CR1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CS$1283:CS1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CT$1283:CT1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CU$1283:CU1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CV$1283:CV1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CW$1283:CW1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CX$1283:CX1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CY$1283:CY1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DA$1283:DA1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DB$1283:DB1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DC$1283:DC1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DD$1283:DD1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DE$1283:DE1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DF$1283:DF1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DG$1283:DG1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DH$1283:DH1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DI$1283:DI1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DK$1283:DK1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DL$1283:DL1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DM$1283:DM1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DN$1283:DN1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DO$1283:DO1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DP$1283:DP1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DR$1283:DR1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DS$1283:DS1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DT$1283:DT1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DU$1283:DU1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DV$1283:DV1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DW$1283:DW1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DX$1283:DX1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DY$1283:DY1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(EA$1283:EA1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(EB$1283:EB1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(EC$1283:EC1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(ED$1283:ED1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(EE$1283:EE1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(EF$1283:EF1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(EG$1283:EG1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(EH$1283:EH1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},{"$f":"SUMIFS(EI$1283:EI1502,$A$1283:$A1502,$A1503,$D$1283:$D1502,$C1503)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1503,$D$882:$D$1269,$C1503)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,1,"all_free_rent","net_rental_income","","Suite 9 - Blank",{"$f":"SUMIFS(G$1283:G1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(H$1283:H1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(I$1283:I1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(J$1283:J1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(K$1283:K1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(L$1283:L1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(M$1283:M1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(N$1283:N1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(O$1283:O1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(P$1283:P1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(Q$1283:Q1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(R$1283:R1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(S$1283:S1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(T$1283:T1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(U$1283:U1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(V$1283:V1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(W$1283:W1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(X$1283:X1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(Y$1283:Y1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(Z$1283:Z1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AA$1283:AA1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AB$1283:AB1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AC$1283:AC1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AD$1283:AD1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AE$1283:AE1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AF$1283:AF1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AG$1283:AG1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AH$1283:AH1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AI$1283:AI1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AK$1283:AK1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AL$1283:AL1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AM$1283:AM1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AN$1283:AN1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AO$1283:AO1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AP$1283:AP1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AR$1283:AR1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AS$1283:AS1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AT$1283:AT1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AU$1283:AU1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AV$1283:AV1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AW$1283:AW1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AX$1283:AX1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AY$1283:AY1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BA$1283:BA1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BB$1283:BB1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BC$1283:BC1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BD$1283:BD1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BE$1283:BE1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BF$1283:BF1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BG$1283:BG1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BH$1283:BH1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BI$1283:BI1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BK$1283:BK1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BL$1283:BL1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BM$1283:BM1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BN$1283:BN1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BO$1283:BO1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BP$1283:BP1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BR$1283:BR1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BS$1283:BS1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BT$1283:BT1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BU$1283:BU1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BV$1283:BV1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BW$1283:BW1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BX$1283:BX1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BY$1283:BY1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CA$1283:CA1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CB$1283:CB1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CC$1283:CC1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CD$1283:CD1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CE$1283:CE1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CF$1283:CF1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CG$1283:CG1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CH$1283:CH1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CI$1283:CI1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CK$1283:CK1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CL$1283:CL1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CM$1283:CM1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CN$1283:CN1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CO$1283:CO1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CP$1283:CP1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CR$1283:CR1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CS$1283:CS1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CT$1283:CT1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CU$1283:CU1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CV$1283:CV1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CW$1283:CW1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CX$1283:CX1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CY$1283:CY1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DA$1283:DA1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DB$1283:DB1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DC$1283:DC1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DD$1283:DD1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DE$1283:DE1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DF$1283:DF1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DG$1283:DG1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DH$1283:DH1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DI$1283:DI1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DK$1283:DK1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DL$1283:DL1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DM$1283:DM1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DN$1283:DN1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DO$1283:DO1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DP$1283:DP1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DR$1283:DR1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DS$1283:DS1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DT$1283:DT1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DU$1283:DU1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DV$1283:DV1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DW$1283:DW1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DX$1283:DX1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DY$1283:DY1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(EA$1283:EA1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(EB$1283:EB1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(EC$1283:EC1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(ED$1283:ED1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(EE$1283:EE1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(EF$1283:EF1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(EG$1283:EG1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(EH$1283:EH1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},{"$f":"SUMIFS(EI$1283:EI1509,$A$1283:$A1509,$A1510,$D$1283:$D1509,$C1510)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1510,$D$882:$D$1269,$C1510)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,1,"all_loan_funding","total_loan_balance_and_fees","","Suite 9 - Blank",{"$f":"SUMIFS(G$1283:G1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(H$1283:H1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(I$1283:I1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(J$1283:J1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(K$1283:K1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(L$1283:L1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(M$1283:M1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(N$1283:N1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(O$1283:O1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(P$1283:P1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(Q$1283:Q1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(R$1283:R1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(S$1283:S1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(T$1283:T1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(U$1283:U1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(V$1283:V1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(W$1283:W1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(X$1283:X1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(Y$1283:Y1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(Z$1283:Z1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AA$1283:AA1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AB$1283:AB1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AC$1283:AC1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AD$1283:AD1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AE$1283:AE1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AF$1283:AF1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AG$1283:AG1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AH$1283:AH1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AI$1283:AI1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AK$1283:AK1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AL$1283:AL1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AM$1283:AM1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AN$1283:AN1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AO$1283:AO1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AP$1283:AP1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AR$1283:AR1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AS$1283:AS1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AT$1283:AT1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AU$1283:AU1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AV$1283:AV1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AW$1283:AW1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AX$1283:AX1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AY$1283:AY1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BA$1283:BA1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BB$1283:BB1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BC$1283:BC1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BD$1283:BD1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BE$1283:BE1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BF$1283:BF1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BG$1283:BG1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BH$1283:BH1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BI$1283:BI1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BK$1283:BK1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BL$1283:BL1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BM$1283:BM1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BN$1283:BN1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BO$1283:BO1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BP$1283:BP1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BR$1283:BR1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BS$1283:BS1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BT$1283:BT1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BU$1283:BU1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BV$1283:BV1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BW$1283:BW1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BX$1283:BX1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BY$1283:BY1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CA$1283:CA1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CB$1283:CB1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CC$1283:CC1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CD$1283:CD1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CE$1283:CE1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CF$1283:CF1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CG$1283:CG1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CH$1283:CH1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CI$1283:CI1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CK$1283:CK1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CL$1283:CL1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CM$1283:CM1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CN$1283:CN1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CO$1283:CO1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CP$1283:CP1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CR$1283:CR1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CS$1283:CS1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CT$1283:CT1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CU$1283:CU1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CV$1283:CV1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CW$1283:CW1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CX$1283:CX1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CY$1283:CY1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DA$1283:DA1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DB$1283:DB1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DC$1283:DC1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DD$1283:DD1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DE$1283:DE1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DF$1283:DF1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DG$1283:DG1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DH$1283:DH1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DI$1283:DI1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DK$1283:DK1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DL$1283:DL1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DM$1283:DM1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DN$1283:DN1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DO$1283:DO1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DP$1283:DP1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DR$1283:DR1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DS$1283:DS1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DT$1283:DT1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DU$1283:DU1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DV$1283:DV1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DW$1283:DW1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DX$1283:DX1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DY$1283:DY1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(EA$1283:EA1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(EB$1283:EB1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(EC$1283:EC1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(ED$1283:ED1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(EE$1283:EE1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(EF$1283:EF1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(EG$1283:EG1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(EH$1283:EH1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},{"$f":"SUMIFS(EI$1283:EI1527,$A$1283:$A1527,$A1528,$D$1283:$D1527,$C1528)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1528,$D$882:$D$1269,$C1528)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,1,"levered_net_cash_flow",0,"","Suite 9 - Blank",{"$f":"SUMIFS(G$1283:G1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(H$1283:H1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(I$1283:I1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(J$1283:J1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(K$1283:K1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(L$1283:L1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(M$1283:M1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(N$1283:N1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(O$1283:O1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(P$1283:P1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(Q$1283:Q1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(R$1283:R1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(S$1283:S1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(T$1283:T1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(U$1283:U1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(V$1283:V1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(W$1283:W1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(X$1283:X1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(Y$1283:Y1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(Z$1283:Z1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AA$1283:AA1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AB$1283:AB1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AC$1283:AC1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AD$1283:AD1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AE$1283:AE1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AF$1283:AF1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AG$1283:AG1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AH$1283:AH1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AI$1283:AI1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AK$1283:AK1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AL$1283:AL1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AM$1283:AM1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AN$1283:AN1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AO$1283:AO1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AP$1283:AP1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AR$1283:AR1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AS$1283:AS1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AT$1283:AT1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AU$1283:AU1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AV$1283:AV1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AW$1283:AW1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AX$1283:AX1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AY$1283:AY1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BA$1283:BA1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BB$1283:BB1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BC$1283:BC1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BD$1283:BD1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BE$1283:BE1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BF$1283:BF1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BG$1283:BG1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BH$1283:BH1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BI$1283:BI1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BK$1283:BK1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BL$1283:BL1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BM$1283:BM1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BN$1283:BN1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BO$1283:BO1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BP$1283:BP1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BR$1283:BR1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BS$1283:BS1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BT$1283:BT1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BU$1283:BU1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BV$1283:BV1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BW$1283:BW1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BX$1283:BX1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BY$1283:BY1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CA$1283:CA1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CB$1283:CB1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CC$1283:CC1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CD$1283:CD1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CE$1283:CE1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CF$1283:CF1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CG$1283:CG1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CH$1283:CH1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CI$1283:CI1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CK$1283:CK1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CL$1283:CL1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CM$1283:CM1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CN$1283:CN1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CO$1283:CO1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CP$1283:CP1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CR$1283:CR1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CS$1283:CS1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CT$1283:CT1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CU$1283:CU1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CV$1283:CV1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CW$1283:CW1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CX$1283:CX1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CY$1283:CY1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DA$1283:DA1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DB$1283:DB1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DC$1283:DC1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DD$1283:DD1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DE$1283:DE1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DF$1283:DF1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DG$1283:DG1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DH$1283:DH1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DI$1283:DI1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DK$1283:DK1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DL$1283:DL1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DM$1283:DM1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DN$1283:DN1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DO$1283:DO1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DP$1283:DP1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DR$1283:DR1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DS$1283:DS1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DT$1283:DT1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DU$1283:DU1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DV$1283:DV1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DW$1283:DW1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DX$1283:DX1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DY$1283:DY1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(EA$1283:EA1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(EB$1283:EB1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(EC$1283:EC1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(ED$1283:ED1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(EE$1283:EE1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(EF$1283:EF1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(EG$1283:EG1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(EH$1283:EH1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},{"$f":"SUMIFS(EI$1283:EI1534,$A$1283:$A1534,$A1535,$D$1283:$D1534,$C1535)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1535,$D$882:$D$1269,$C1535)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,1,"total_other_income","effective_gross_revenue","","Suite 10 - Blank",{"$f":"SUMIFS(G$1283:G1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(H$1283:H1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(I$1283:I1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(J$1283:J1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(K$1283:K1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(L$1283:L1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(M$1283:M1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(N$1283:N1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(O$1283:O1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(P$1283:P1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(Q$1283:Q1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(R$1283:R1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(S$1283:S1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(T$1283:T1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(U$1283:U1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(V$1283:V1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(W$1283:W1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(X$1283:X1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(Y$1283:Y1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(Z$1283:Z1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AA$1283:AA1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AB$1283:AB1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AC$1283:AC1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AD$1283:AD1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AE$1283:AE1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AF$1283:AF1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AG$1283:AG1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AH$1283:AH1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AI$1283:AI1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AK$1283:AK1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AL$1283:AL1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AM$1283:AM1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AN$1283:AN1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AO$1283:AO1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AP$1283:AP1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AR$1283:AR1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AS$1283:AS1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AT$1283:AT1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AU$1283:AU1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AV$1283:AV1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AW$1283:AW1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AX$1283:AX1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AY$1283:AY1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BA$1283:BA1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BB$1283:BB1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BC$1283:BC1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BD$1283:BD1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BE$1283:BE1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BF$1283:BF1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BG$1283:BG1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BH$1283:BH1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BI$1283:BI1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BK$1283:BK1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BL$1283:BL1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BM$1283:BM1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BN$1283:BN1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BO$1283:BO1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BP$1283:BP1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BR$1283:BR1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BS$1283:BS1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BT$1283:BT1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BU$1283:BU1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BV$1283:BV1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BW$1283:BW1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BX$1283:BX1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BY$1283:BY1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CA$1283:CA1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CB$1283:CB1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CC$1283:CC1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CD$1283:CD1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CE$1283:CE1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CF$1283:CF1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CG$1283:CG1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CH$1283:CH1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CI$1283:CI1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CK$1283:CK1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CL$1283:CL1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CM$1283:CM1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CN$1283:CN1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CO$1283:CO1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CP$1283:CP1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CR$1283:CR1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CS$1283:CS1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CT$1283:CT1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CU$1283:CU1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CV$1283:CV1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CW$1283:CW1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CX$1283:CX1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CY$1283:CY1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DA$1283:DA1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DB$1283:DB1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DC$1283:DC1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DD$1283:DD1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DE$1283:DE1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DF$1283:DF1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DG$1283:DG1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DH$1283:DH1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DI$1283:DI1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DK$1283:DK1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DL$1283:DL1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DM$1283:DM1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DN$1283:DN1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DO$1283:DO1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DP$1283:DP1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DR$1283:DR1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DS$1283:DS1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DT$1283:DT1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DU$1283:DU1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DV$1283:DV1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DW$1283:DW1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DX$1283:DX1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DY$1283:DY1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(EA$1283:EA1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(EB$1283:EB1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(EC$1283:EC1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(ED$1283:ED1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(EE$1283:EE1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(EF$1283:EF1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(EG$1283:EG1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(EH$1283:EH1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},{"$f":"SUMIFS(EI$1283:EI1541,$A$1283:$A1541,$A1542,$D$1283:$D1541,$C1542)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1542,$D$882:$D$1269,$C1542)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,1,"all_amortization","total_debt_service","","Suite 10 - Blank",{"$f":"SUMIFS(G$1283:G1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(H$1283:H1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(I$1283:I1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(J$1283:J1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(K$1283:K1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(L$1283:L1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(M$1283:M1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(N$1283:N1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(O$1283:O1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(P$1283:P1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(Q$1283:Q1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(R$1283:R1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(S$1283:S1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(T$1283:T1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(U$1283:U1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(V$1283:V1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(W$1283:W1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(X$1283:X1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(Y$1283:Y1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(Z$1283:Z1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AA$1283:AA1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AB$1283:AB1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AC$1283:AC1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AD$1283:AD1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AE$1283:AE1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AF$1283:AF1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AG$1283:AG1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AH$1283:AH1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AI$1283:AI1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AK$1283:AK1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AL$1283:AL1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AM$1283:AM1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AN$1283:AN1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AO$1283:AO1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AP$1283:AP1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AR$1283:AR1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AS$1283:AS1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AT$1283:AT1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AU$1283:AU1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AV$1283:AV1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AW$1283:AW1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AX$1283:AX1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AY$1283:AY1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BA$1283:BA1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BB$1283:BB1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BC$1283:BC1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BD$1283:BD1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BE$1283:BE1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BF$1283:BF1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BG$1283:BG1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BH$1283:BH1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BI$1283:BI1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BK$1283:BK1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BL$1283:BL1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BM$1283:BM1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BN$1283:BN1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BO$1283:BO1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BP$1283:BP1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BR$1283:BR1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BS$1283:BS1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BT$1283:BT1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BU$1283:BU1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BV$1283:BV1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BW$1283:BW1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BX$1283:BX1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BY$1283:BY1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CA$1283:CA1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CB$1283:CB1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CC$1283:CC1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CD$1283:CD1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CE$1283:CE1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CF$1283:CF1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CG$1283:CG1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CH$1283:CH1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CI$1283:CI1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CK$1283:CK1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CL$1283:CL1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CM$1283:CM1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CN$1283:CN1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CO$1283:CO1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CP$1283:CP1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CR$1283:CR1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CS$1283:CS1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CT$1283:CT1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CU$1283:CU1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CV$1283:CV1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CW$1283:CW1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CX$1283:CX1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CY$1283:CY1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DA$1283:DA1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DB$1283:DB1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DC$1283:DC1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DD$1283:DD1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DE$1283:DE1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DF$1283:DF1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DG$1283:DG1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DH$1283:DH1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DI$1283:DI1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DK$1283:DK1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DL$1283:DL1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DM$1283:DM1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DN$1283:DN1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DO$1283:DO1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DP$1283:DP1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DR$1283:DR1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DS$1283:DS1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DT$1283:DT1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DU$1283:DU1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DV$1283:DV1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DW$1283:DW1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DX$1283:DX1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DY$1283:DY1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(EA$1283:EA1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(EB$1283:EB1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(EC$1283:EC1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(ED$1283:ED1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(EE$1283:EE1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(EF$1283:EF1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(EG$1283:EG1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(EH$1283:EH1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},{"$f":"SUMIFS(EI$1283:EI1553,$A$1283:$A1553,$A1554,$D$1283:$D1553,$C1554)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1554,$D$882:$D$1269,$C1554)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,1,"levered_net_cash_flow_before_partnership_costs","levered_net_cash_flow","","Suite 10 - Blank",{"$f":"SUMIFS(G$1283:G1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(H$1283:H1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(I$1283:I1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(J$1283:J1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(K$1283:K1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(L$1283:L1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(M$1283:M1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(N$1283:N1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(O$1283:O1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(P$1283:P1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(Q$1283:Q1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(R$1283:R1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(S$1283:S1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(T$1283:T1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(U$1283:U1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(V$1283:V1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(W$1283:W1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(X$1283:X1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(Y$1283:Y1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(Z$1283:Z1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AA$1283:AA1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AB$1283:AB1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AC$1283:AC1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AD$1283:AD1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AE$1283:AE1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AF$1283:AF1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AG$1283:AG1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AH$1283:AH1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AI$1283:AI1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AK$1283:AK1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AL$1283:AL1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AM$1283:AM1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AN$1283:AN1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AO$1283:AO1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AP$1283:AP1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AR$1283:AR1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AS$1283:AS1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AT$1283:AT1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AU$1283:AU1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AV$1283:AV1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AW$1283:AW1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AX$1283:AX1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AY$1283:AY1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BA$1283:BA1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BB$1283:BB1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BC$1283:BC1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BD$1283:BD1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BE$1283:BE1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BF$1283:BF1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BG$1283:BG1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BH$1283:BH1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BI$1283:BI1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BK$1283:BK1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BL$1283:BL1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BM$1283:BM1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BN$1283:BN1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BO$1283:BO1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BP$1283:BP1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BR$1283:BR1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BS$1283:BS1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BT$1283:BT1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BU$1283:BU1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BV$1283:BV1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BW$1283:BW1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BX$1283:BX1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BY$1283:BY1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CA$1283:CA1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CB$1283:CB1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CC$1283:CC1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CD$1283:CD1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CE$1283:CE1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CF$1283:CF1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CG$1283:CG1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CH$1283:CH1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CI$1283:CI1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CK$1283:CK1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CL$1283:CL1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CM$1283:CM1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CN$1283:CN1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CO$1283:CO1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CP$1283:CP1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CR$1283:CR1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CS$1283:CS1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CT$1283:CT1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CU$1283:CU1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CV$1283:CV1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CW$1283:CW1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CX$1283:CX1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CY$1283:CY1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DA$1283:DA1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DB$1283:DB1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DC$1283:DC1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DD$1283:DD1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DE$1283:DE1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DF$1283:DF1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DG$1283:DG1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DH$1283:DH1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DI$1283:DI1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DK$1283:DK1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DL$1283:DL1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DM$1283:DM1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DN$1283:DN1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DO$1283:DO1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DP$1283:DP1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DR$1283:DR1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DS$1283:DS1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DT$1283:DT1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DU$1283:DU1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DV$1283:DV1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DW$1283:DW1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DX$1283:DX1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DY$1283:DY1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(EA$1283:EA1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(EB$1283:EB1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(EC$1283:EC1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(ED$1283:ED1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(EE$1283:EE1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(EF$1283:EF1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(EG$1283:EG1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(EH$1283:EH1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},{"$f":"SUMIFS(EI$1283:EI1560,$A$1283:$A1560,$A1561,$D$1283:$D1560,$C1561)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1561,$D$882:$D$1269,$C1561)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,1,"noi","cash_flow_before_debt_service","","Suite 11 - Blank",{"$f":"SUMIFS(G$1283:G1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(H$1283:H1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(I$1283:I1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(J$1283:J1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(K$1283:K1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(L$1283:L1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(M$1283:M1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(N$1283:N1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(O$1283:O1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(P$1283:P1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(Q$1283:Q1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(R$1283:R1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(S$1283:S1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(T$1283:T1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(U$1283:U1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(V$1283:V1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(W$1283:W1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(X$1283:X1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(Y$1283:Y1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(Z$1283:Z1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AA$1283:AA1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AB$1283:AB1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AC$1283:AC1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AD$1283:AD1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AE$1283:AE1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AF$1283:AF1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AG$1283:AG1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AH$1283:AH1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AI$1283:AI1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AK$1283:AK1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AL$1283:AL1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AM$1283:AM1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AN$1283:AN1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AO$1283:AO1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AP$1283:AP1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AR$1283:AR1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AS$1283:AS1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AT$1283:AT1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AU$1283:AU1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AV$1283:AV1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AW$1283:AW1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AX$1283:AX1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AY$1283:AY1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BA$1283:BA1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BB$1283:BB1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BC$1283:BC1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BD$1283:BD1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BE$1283:BE1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BF$1283:BF1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BG$1283:BG1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BH$1283:BH1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BI$1283:BI1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BK$1283:BK1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BL$1283:BL1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BM$1283:BM1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BN$1283:BN1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BO$1283:BO1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BP$1283:BP1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BR$1283:BR1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BS$1283:BS1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BT$1283:BT1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BU$1283:BU1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BV$1283:BV1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BW$1283:BW1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BX$1283:BX1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BY$1283:BY1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CA$1283:CA1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CB$1283:CB1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CC$1283:CC1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CD$1283:CD1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CE$1283:CE1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CF$1283:CF1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CG$1283:CG1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CH$1283:CH1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CI$1283:CI1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CK$1283:CK1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CL$1283:CL1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CM$1283:CM1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CN$1283:CN1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CO$1283:CO1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CP$1283:CP1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CR$1283:CR1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CS$1283:CS1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CT$1283:CT1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CU$1283:CU1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CV$1283:CV1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CW$1283:CW1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CX$1283:CX1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CY$1283:CY1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DA$1283:DA1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DB$1283:DB1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DC$1283:DC1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DD$1283:DD1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DE$1283:DE1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DF$1283:DF1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DG$1283:DG1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DH$1283:DH1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DI$1283:DI1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DK$1283:DK1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DL$1283:DL1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DM$1283:DM1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DN$1283:DN1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DO$1283:DO1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DP$1283:DP1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DR$1283:DR1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DS$1283:DS1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DT$1283:DT1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DU$1283:DU1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DV$1283:DV1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DW$1283:DW1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DX$1283:DX1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DY$1283:DY1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(EA$1283:EA1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(EB$1283:EB1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(EC$1283:EC1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(ED$1283:ED1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(EE$1283:EE1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(EF$1283:EF1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(EG$1283:EG1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(EH$1283:EH1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},{"$f":"SUMIFS(EI$1283:EI1572,$A$1283:$A1572,$A1573,$D$1283:$D1572,$C1573)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1573,$D$882:$D$1269,$C1573)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,1,"total_leasing_costs","total_leasing_and_capital_costs","","Suite 11 - Blank",{"$f":"SUMIFS(G$1283:G1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(H$1283:H1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(I$1283:I1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(J$1283:J1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(K$1283:K1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(L$1283:L1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(M$1283:M1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(N$1283:N1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(O$1283:O1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(P$1283:P1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(Q$1283:Q1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(R$1283:R1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(S$1283:S1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(T$1283:T1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(U$1283:U1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(V$1283:V1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(W$1283:W1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(X$1283:X1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(Y$1283:Y1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(Z$1283:Z1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AA$1283:AA1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AB$1283:AB1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AC$1283:AC1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AD$1283:AD1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AE$1283:AE1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AF$1283:AF1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AG$1283:AG1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AH$1283:AH1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AI$1283:AI1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AK$1283:AK1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AL$1283:AL1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AM$1283:AM1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AN$1283:AN1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AO$1283:AO1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AP$1283:AP1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AR$1283:AR1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AS$1283:AS1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AT$1283:AT1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AU$1283:AU1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AV$1283:AV1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AW$1283:AW1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AX$1283:AX1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AY$1283:AY1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BA$1283:BA1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BB$1283:BB1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BC$1283:BC1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BD$1283:BD1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BE$1283:BE1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BF$1283:BF1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BG$1283:BG1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BH$1283:BH1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BI$1283:BI1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BK$1283:BK1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BL$1283:BL1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BM$1283:BM1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BN$1283:BN1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BO$1283:BO1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BP$1283:BP1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BR$1283:BR1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BS$1283:BS1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BT$1283:BT1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BU$1283:BU1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BV$1283:BV1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BW$1283:BW1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BX$1283:BX1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BY$1283:BY1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CA$1283:CA1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CB$1283:CB1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CC$1283:CC1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CD$1283:CD1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CE$1283:CE1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CF$1283:CF1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CG$1283:CG1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CH$1283:CH1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CI$1283:CI1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CK$1283:CK1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CL$1283:CL1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CM$1283:CM1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CN$1283:CN1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CO$1283:CO1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CP$1283:CP1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CR$1283:CR1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CS$1283:CS1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CT$1283:CT1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CU$1283:CU1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CV$1283:CV1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CW$1283:CW1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CX$1283:CX1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CY$1283:CY1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DA$1283:DA1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DB$1283:DB1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DC$1283:DC1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DD$1283:DD1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DE$1283:DE1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DF$1283:DF1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DG$1283:DG1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DH$1283:DH1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DI$1283:DI1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DK$1283:DK1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DL$1283:DL1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DM$1283:DM1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DN$1283:DN1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DO$1283:DO1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DP$1283:DP1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DR$1283:DR1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DS$1283:DS1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DT$1283:DT1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DU$1283:DU1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DV$1283:DV1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DW$1283:DW1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DX$1283:DX1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DY$1283:DY1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(EA$1283:EA1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(EB$1283:EB1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(EC$1283:EC1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(ED$1283:ED1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(EE$1283:EE1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(EF$1283:EF1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(EG$1283:EG1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(EH$1283:EH1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},{"$f":"SUMIFS(EI$1283:EI1575,$A$1283:$A1575,$A1576,$D$1283:$D1575,$C1576)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1576,$D$882:$D$1269,$C1576)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,1,"total_debt_service","levered_net_cash_flow_before_partnership_costs","","Suite 11 - Blank",{"$f":"SUMIFS(G$1283:G1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(H$1283:H1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(I$1283:I1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(J$1283:J1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(K$1283:K1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(L$1283:L1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(M$1283:M1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(N$1283:N1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(O$1283:O1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(P$1283:P1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(Q$1283:Q1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(R$1283:R1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(S$1283:S1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(T$1283:T1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(U$1283:U1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(V$1283:V1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(W$1283:W1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(X$1283:X1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(Y$1283:Y1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(Z$1283:Z1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AA$1283:AA1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AB$1283:AB1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AC$1283:AC1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AD$1283:AD1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AE$1283:AE1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AF$1283:AF1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AG$1283:AG1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AH$1283:AH1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AI$1283:AI1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AK$1283:AK1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AL$1283:AL1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AM$1283:AM1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AN$1283:AN1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AO$1283:AO1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AP$1283:AP1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AR$1283:AR1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AS$1283:AS1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AT$1283:AT1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AU$1283:AU1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AV$1283:AV1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AW$1283:AW1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AX$1283:AX1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AY$1283:AY1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BA$1283:BA1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BB$1283:BB1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BC$1283:BC1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BD$1283:BD1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BE$1283:BE1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BF$1283:BF1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BG$1283:BG1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BH$1283:BH1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BI$1283:BI1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BK$1283:BK1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BL$1283:BL1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BM$1283:BM1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BN$1283:BN1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BO$1283:BO1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BP$1283:BP1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BR$1283:BR1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BS$1283:BS1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BT$1283:BT1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BU$1283:BU1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BV$1283:BV1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BW$1283:BW1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BX$1283:BX1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BY$1283:BY1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CA$1283:CA1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CB$1283:CB1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CC$1283:CC1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CD$1283:CD1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CE$1283:CE1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CF$1283:CF1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CG$1283:CG1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CH$1283:CH1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CI$1283:CI1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CK$1283:CK1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CL$1283:CL1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CM$1283:CM1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CN$1283:CN1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CO$1283:CO1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CP$1283:CP1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CR$1283:CR1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CS$1283:CS1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CT$1283:CT1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CU$1283:CU1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CV$1283:CV1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CW$1283:CW1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CX$1283:CX1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CY$1283:CY1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DA$1283:DA1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DB$1283:DB1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DC$1283:DC1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DD$1283:DD1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DE$1283:DE1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DF$1283:DF1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DG$1283:DG1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DH$1283:DH1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DI$1283:DI1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DK$1283:DK1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DL$1283:DL1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DM$1283:DM1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DN$1283:DN1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DO$1283:DO1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DP$1283:DP1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DR$1283:DR1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DS$1283:DS1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DT$1283:DT1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DU$1283:DU1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DV$1283:DV1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DW$1283:DW1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DX$1283:DX1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DY$1283:DY1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(EA$1283:EA1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(EB$1283:EB1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(EC$1283:EC1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(ED$1283:ED1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(EE$1283:EE1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(EF$1283:EF1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(EG$1283:EG1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(EH$1283:EH1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},{"$f":"SUMIFS(EI$1283:EI1582,$A$1283:$A1582,$A1583,$D$1283:$D1582,$C1583)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1583,$D$882:$D$1269,$C1583)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[12,1,"all_credit_loss","net_rental_income","","Suite 12 - Blank",{"$f":"SUMIFS(G$1283:G1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(H$1283:H1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(I$1283:I1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(J$1283:J1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(K$1283:K1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(L$1283:L1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(M$1283:M1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(N$1283:N1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(O$1283:O1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(P$1283:P1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(Q$1283:Q1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(R$1283:R1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(S$1283:S1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(T$1283:T1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(U$1283:U1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(V$1283:V1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(W$1283:W1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(X$1283:X1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(Y$1283:Y1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(Z$1283:Z1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AA$1283:AA1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AB$1283:AB1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AC$1283:AC1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AD$1283:AD1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AE$1283:AE1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AF$1283:AF1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AG$1283:AG1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AH$1283:AH1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AI$1283:AI1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AK$1283:AK1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AL$1283:AL1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AM$1283:AM1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AN$1283:AN1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AO$1283:AO1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AP$1283:AP1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AR$1283:AR1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AS$1283:AS1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AT$1283:AT1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AU$1283:AU1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AV$1283:AV1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AW$1283:AW1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AX$1283:AX1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AY$1283:AY1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BA$1283:BA1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BB$1283:BB1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BC$1283:BC1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BD$1283:BD1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BE$1283:BE1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BF$1283:BF1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BG$1283:BG1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BH$1283:BH1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BI$1283:BI1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BK$1283:BK1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BL$1283:BL1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BM$1283:BM1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BN$1283:BN1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BO$1283:BO1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BP$1283:BP1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BR$1283:BR1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BS$1283:BS1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BT$1283:BT1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BU$1283:BU1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BV$1283:BV1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BW$1283:BW1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BX$1283:BX1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BY$1283:BY1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CA$1283:CA1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CB$1283:CB1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CC$1283:CC1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CD$1283:CD1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CE$1283:CE1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CF$1283:CF1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CG$1283:CG1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CH$1283:CH1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CI$1283:CI1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CK$1283:CK1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CL$1283:CL1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CM$1283:CM1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CN$1283:CN1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CO$1283:CO1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CP$1283:CP1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CR$1283:CR1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CS$1283:CS1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CT$1283:CT1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CU$1283:CU1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CV$1283:CV1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CW$1283:CW1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CX$1283:CX1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CY$1283:CY1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DA$1283:DA1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DB$1283:DB1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DC$1283:DC1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DD$1283:DD1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DE$1283:DE1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DF$1283:DF1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DG$1283:DG1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DH$1283:DH1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DI$1283:DI1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DK$1283:DK1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DL$1283:DL1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DM$1283:DM1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DN$1283:DN1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DO$1283:DO1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DP$1283:DP1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DR$1283:DR1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DS$1283:DS1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DT$1283:DT1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DU$1283:DU1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DV$1283:DV1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DW$1283:DW1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DX$1283:DX1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DY$1283:DY1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(EA$1283:EA1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(EB$1283:EB1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(EC$1283:EC1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(ED$1283:ED1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(EE$1283:EE1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(EF$1283:EF1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(EG$1283:EG1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(EH$1283:EH1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},{"$f":"SUMIFS(EI$1283:EI1594,$A$1283:$A1594,$A1595,$D$1283:$D1594,$C1595)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1595,$D$882:$D$1269,$C1595)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[12,1,"total_acquisition_and_sale","unlevered_net_cash_flow","","Suite 12 - Blank",{"$f":"SUMIFS(G$1283:G1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(H$1283:H1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(I$1283:I1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(J$1283:J1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(K$1283:K1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(L$1283:L1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(M$1283:M1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(N$1283:N1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(O$1283:O1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(P$1283:P1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(Q$1283:Q1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(R$1283:R1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(S$1283:S1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(T$1283:T1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(U$1283:U1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(V$1283:V1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(W$1283:W1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(X$1283:X1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(Y$1283:Y1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(Z$1283:Z1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AA$1283:AA1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AB$1283:AB1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AC$1283:AC1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AD$1283:AD1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AE$1283:AE1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AF$1283:AF1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AG$1283:AG1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AH$1283:AH1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AI$1283:AI1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AK$1283:AK1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AL$1283:AL1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AM$1283:AM1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AN$1283:AN1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AO$1283:AO1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AP$1283:AP1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AR$1283:AR1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AS$1283:AS1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AT$1283:AT1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AU$1283:AU1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AV$1283:AV1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AW$1283:AW1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AX$1283:AX1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AY$1283:AY1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BA$1283:BA1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BB$1283:BB1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BC$1283:BC1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BD$1283:BD1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BE$1283:BE1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BF$1283:BF1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BG$1283:BG1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BH$1283:BH1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BI$1283:BI1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BK$1283:BK1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BL$1283:BL1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BM$1283:BM1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BN$1283:BN1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BO$1283:BO1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BP$1283:BP1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BR$1283:BR1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BS$1283:BS1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BT$1283:BT1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BU$1283:BU1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BV$1283:BV1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BW$1283:BW1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BX$1283:BX1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BY$1283:BY1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CA$1283:CA1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CB$1283:CB1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CC$1283:CC1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CD$1283:CD1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CE$1283:CE1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CF$1283:CF1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CG$1283:CG1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CH$1283:CH1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CI$1283:CI1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CK$1283:CK1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CL$1283:CL1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CM$1283:CM1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CN$1283:CN1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CO$1283:CO1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CP$1283:CP1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CR$1283:CR1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CS$1283:CS1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CT$1283:CT1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CU$1283:CU1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CV$1283:CV1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CW$1283:CW1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CX$1283:CX1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CY$1283:CY1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DA$1283:DA1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DB$1283:DB1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DC$1283:DC1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DD$1283:DD1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DE$1283:DE1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DF$1283:DF1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DG$1283:DG1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DH$1283:DH1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DI$1283:DI1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DK$1283:DK1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DL$1283:DL1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DM$1283:DM1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DN$1283:DN1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DO$1283:DO1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DP$1283:DP1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DR$1283:DR1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DS$1283:DS1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DT$1283:DT1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DU$1283:DU1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DV$1283:DV1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DW$1283:DW1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DX$1283:DX1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DY$1283:DY1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(EA$1283:EA1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(EB$1283:EB1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(EC$1283:EC1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(ED$1283:ED1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(EE$1283:EE1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(EF$1283:EF1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(EG$1283:EG1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(EH$1283:EH1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},{"$f":"SUMIFS(EI$1283:EI1606,$A$1283:$A1606,$A1607,$D$1283:$D1606,$C1607)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1607,$D$882:$D$1269,$C1607)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[12,1,"all_loan_fees","total_loan_balance_and_fees","","Suite 12 - Blank",{"$f":"SUMIFS(G$1283:G1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(H$1283:H1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(I$1283:I1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(J$1283:J1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(K$1283:K1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(L$1283:L1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(M$1283:M1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(N$1283:N1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(O$1283:O1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(P$1283:P1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(Q$1283:Q1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(R$1283:R1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(S$1283:S1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(T$1283:T1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(U$1283:U1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(V$1283:V1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(W$1283:W1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(X$1283:X1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(Y$1283:Y1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(Z$1283:Z1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AA$1283:AA1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AB$1283:AB1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AC$1283:AC1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AD$1283:AD1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AE$1283:AE1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AF$1283:AF1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AG$1283:AG1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AH$1283:AH1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AI$1283:AI1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AK$1283:AK1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AL$1283:AL1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AM$1283:AM1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AN$1283:AN1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AO$1283:AO1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AP$1283:AP1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AR$1283:AR1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AS$1283:AS1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AT$1283:AT1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AU$1283:AU1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AV$1283:AV1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AW$1283:AW1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AX$1283:AX1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AY$1283:AY1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BA$1283:BA1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BB$1283:BB1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BC$1283:BC1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BD$1283:BD1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BE$1283:BE1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BF$1283:BF1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BG$1283:BG1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BH$1283:BH1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BI$1283:BI1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BK$1283:BK1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BL$1283:BL1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BM$1283:BM1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BN$1283:BN1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BO$1283:BO1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BP$1283:BP1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BR$1283:BR1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BS$1283:BS1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BT$1283:BT1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BU$1283:BU1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BV$1283:BV1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BW$1283:BW1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BX$1283:BX1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BY$1283:BY1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CA$1283:CA1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CB$1283:CB1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CC$1283:CC1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CD$1283:CD1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CE$1283:CE1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CF$1283:CF1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CG$1283:CG1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CH$1283:CH1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CI$1283:CI1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CK$1283:CK1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CL$1283:CL1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CM$1283:CM1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CN$1283:CN1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CO$1283:CO1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CP$1283:CP1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CR$1283:CR1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CS$1283:CS1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CT$1283:CT1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CU$1283:CU1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CV$1283:CV1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CW$1283:CW1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CX$1283:CX1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CY$1283:CY1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DA$1283:DA1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DB$1283:DB1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DC$1283:DC1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DD$1283:DD1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DE$1283:DE1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DF$1283:DF1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DG$1283:DG1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DH$1283:DH1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DI$1283:DI1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DK$1283:DK1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DL$1283:DL1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DM$1283:DM1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DN$1283:DN1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DO$1283:DO1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DP$1283:DP1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DR$1283:DR1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DS$1283:DS1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DT$1283:DT1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DU$1283:DU1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DV$1283:DV1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DW$1283:DW1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DX$1283:DX1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DY$1283:DY1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(EA$1283:EA1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(EB$1283:EB1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(EC$1283:EC1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(ED$1283:ED1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(EE$1283:EE1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(EF$1283:EF1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(EG$1283:EG1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(EH$1283:EH1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},{"$f":"SUMIFS(EI$1283:EI1613,$A$1283:$A1613,$A1614,$D$1283:$D1613,$C1614)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1614,$D$882:$D$1269,$C1614)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[13,1,"total_other_income","effective_gross_revenue","","Suite 13 - Blank",{"$f":"SUMIFS(G$1283:G1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(H$1283:H1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(I$1283:I1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(J$1283:J1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(K$1283:K1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(L$1283:L1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(M$1283:M1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(N$1283:N1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(O$1283:O1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(P$1283:P1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(Q$1283:Q1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(R$1283:R1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(S$1283:S1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(T$1283:T1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(U$1283:U1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(V$1283:V1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(W$1283:W1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(X$1283:X1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(Y$1283:Y1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(Z$1283:Z1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AA$1283:AA1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AB$1283:AB1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AC$1283:AC1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AD$1283:AD1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AE$1283:AE1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AF$1283:AF1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AG$1283:AG1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AH$1283:AH1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AI$1283:AI1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AK$1283:AK1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AL$1283:AL1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AM$1283:AM1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AN$1283:AN1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AO$1283:AO1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AP$1283:AP1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AR$1283:AR1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AS$1283:AS1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AT$1283:AT1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AU$1283:AU1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AV$1283:AV1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AW$1283:AW1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AX$1283:AX1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AY$1283:AY1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BA$1283:BA1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BB$1283:BB1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BC$1283:BC1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BD$1283:BD1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BE$1283:BE1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BF$1283:BF1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BG$1283:BG1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BH$1283:BH1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BI$1283:BI1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BK$1283:BK1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BL$1283:BL1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BM$1283:BM1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BN$1283:BN1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BO$1283:BO1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BP$1283:BP1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BR$1283:BR1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BS$1283:BS1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BT$1283:BT1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BU$1283:BU1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BV$1283:BV1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BW$1283:BW1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BX$1283:BX1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BY$1283:BY1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CA$1283:CA1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CB$1283:CB1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CC$1283:CC1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CD$1283:CD1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CE$1283:CE1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CF$1283:CF1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CG$1283:CG1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CH$1283:CH1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CI$1283:CI1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CK$1283:CK1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CL$1283:CL1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CM$1283:CM1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CN$1283:CN1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CO$1283:CO1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CP$1283:CP1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CR$1283:CR1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CS$1283:CS1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CT$1283:CT1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CU$1283:CU1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CV$1283:CV1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CW$1283:CW1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CX$1283:CX1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CY$1283:CY1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DA$1283:DA1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DB$1283:DB1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DC$1283:DC1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DD$1283:DD1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DE$1283:DE1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DF$1283:DF1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DG$1283:DG1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DH$1283:DH1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DI$1283:DI1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DK$1283:DK1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DL$1283:DL1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DM$1283:DM1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DN$1283:DN1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DO$1283:DO1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DP$1283:DP1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DR$1283:DR1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DS$1283:DS1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DT$1283:DT1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DU$1283:DU1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DV$1283:DV1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DW$1283:DW1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DX$1283:DX1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DY$1283:DY1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(EA$1283:EA1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(EB$1283:EB1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(EC$1283:EC1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(ED$1283:ED1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(EE$1283:EE1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(EF$1283:EF1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(EG$1283:EG1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(EH$1283:EH1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},{"$f":"SUMIFS(EI$1283:EI1625,$A$1283:$A1625,$A1626,$D$1283:$D1625,$C1626)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1626,$D$882:$D$1269,$C1626)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[13,1,"total_leasing_and_capital_costs","cash_flow_before_debt_service","","Suite 13 - Blank",{"$f":"SUMIFS(G$1283:G1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(H$1283:H1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(I$1283:I1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(J$1283:J1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(K$1283:K1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(L$1283:L1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(M$1283:M1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(N$1283:N1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(O$1283:O1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(P$1283:P1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(Q$1283:Q1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(R$1283:R1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(S$1283:S1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(T$1283:T1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(U$1283:U1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(V$1283:V1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(W$1283:W1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(X$1283:X1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(Y$1283:Y1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(Z$1283:Z1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AA$1283:AA1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AB$1283:AB1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AC$1283:AC1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AD$1283:AD1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AE$1283:AE1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AF$1283:AF1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AG$1283:AG1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AH$1283:AH1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AI$1283:AI1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AK$1283:AK1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AL$1283:AL1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AM$1283:AM1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AN$1283:AN1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AO$1283:AO1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AP$1283:AP1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AR$1283:AR1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AS$1283:AS1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AT$1283:AT1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AU$1283:AU1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AV$1283:AV1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AW$1283:AW1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AX$1283:AX1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AY$1283:AY1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BA$1283:BA1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BB$1283:BB1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BC$1283:BC1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BD$1283:BD1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BE$1283:BE1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BF$1283:BF1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BG$1283:BG1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BH$1283:BH1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BI$1283:BI1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BK$1283:BK1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BL$1283:BL1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BM$1283:BM1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BN$1283:BN1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BO$1283:BO1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BP$1283:BP1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BR$1283:BR1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BS$1283:BS1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BT$1283:BT1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BU$1283:BU1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BV$1283:BV1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BW$1283:BW1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BX$1283:BX1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BY$1283:BY1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CA$1283:CA1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CB$1283:CB1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CC$1283:CC1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CD$1283:CD1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CE$1283:CE1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CF$1283:CF1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CG$1283:CG1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CH$1283:CH1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CI$1283:CI1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CK$1283:CK1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CL$1283:CL1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CM$1283:CM1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CN$1283:CN1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CO$1283:CO1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CP$1283:CP1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CR$1283:CR1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CS$1283:CS1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CT$1283:CT1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CU$1283:CU1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CV$1283:CV1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CW$1283:CW1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CX$1283:CX1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CY$1283:CY1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DA$1283:DA1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DB$1283:DB1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DC$1283:DC1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DD$1283:DD1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DE$1283:DE1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DF$1283:DF1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DG$1283:DG1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DH$1283:DH1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DI$1283:DI1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DK$1283:DK1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DL$1283:DL1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DM$1283:DM1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DN$1283:DN1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DO$1283:DO1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DP$1283:DP1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DR$1283:DR1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DS$1283:DS1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DT$1283:DT1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DU$1283:DU1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DV$1283:DV1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DW$1283:DW1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DX$1283:DX1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DY$1283:DY1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(EA$1283:EA1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(EB$1283:EB1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(EC$1283:EC1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(ED$1283:ED1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(EE$1283:EE1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(EF$1283:EF1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(EG$1283:EG1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(EH$1283:EH1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},{"$f":"SUMIFS(EI$1283:EI1632,$A$1283:$A1632,$A1633,$D$1283:$D1632,$C1633)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1633,$D$882:$D$1269,$C1633)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[13,1,"levered_net_cash_flow_before_partnership_costs","levered_net_cash_flow","","Suite 13 - Blank",{"$f":"SUMIFS(G$1283:G1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(H$1283:H1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(I$1283:I1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(J$1283:J1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(K$1283:K1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(L$1283:L1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(M$1283:M1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(N$1283:N1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(O$1283:O1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(P$1283:P1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(Q$1283:Q1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(R$1283:R1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(S$1283:S1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(T$1283:T1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(U$1283:U1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(V$1283:V1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(W$1283:W1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(X$1283:X1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(Y$1283:Y1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(Z$1283:Z1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AA$1283:AA1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AB$1283:AB1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AC$1283:AC1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AD$1283:AD1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AE$1283:AE1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AF$1283:AF1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AG$1283:AG1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AH$1283:AH1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AI$1283:AI1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AK$1283:AK1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AL$1283:AL1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AM$1283:AM1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AN$1283:AN1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AO$1283:AO1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AP$1283:AP1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AR$1283:AR1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AS$1283:AS1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AT$1283:AT1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AU$1283:AU1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AV$1283:AV1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AW$1283:AW1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AX$1283:AX1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AY$1283:AY1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BA$1283:BA1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BB$1283:BB1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BC$1283:BC1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BD$1283:BD1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BE$1283:BE1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BF$1283:BF1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BG$1283:BG1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BH$1283:BH1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BI$1283:BI1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BK$1283:BK1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BL$1283:BL1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BM$1283:BM1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BN$1283:BN1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BO$1283:BO1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BP$1283:BP1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BR$1283:BR1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BS$1283:BS1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BT$1283:BT1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BU$1283:BU1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BV$1283:BV1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BW$1283:BW1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BX$1283:BX1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BY$1283:BY1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CA$1283:CA1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CB$1283:CB1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CC$1283:CC1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CD$1283:CD1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CE$1283:CE1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CF$1283:CF1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CG$1283:CG1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CH$1283:CH1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CI$1283:CI1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CK$1283:CK1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CL$1283:CL1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CM$1283:CM1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CN$1283:CN1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CO$1283:CO1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CP$1283:CP1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CR$1283:CR1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CS$1283:CS1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CT$1283:CT1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CU$1283:CU1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CV$1283:CV1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CW$1283:CW1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CX$1283:CX1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CY$1283:CY1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DA$1283:DA1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DB$1283:DB1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DC$1283:DC1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DD$1283:DD1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DE$1283:DE1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DF$1283:DF1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DG$1283:DG1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DH$1283:DH1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DI$1283:DI1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DK$1283:DK1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DL$1283:DL1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DM$1283:DM1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DN$1283:DN1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DO$1283:DO1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DP$1283:DP1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DR$1283:DR1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DS$1283:DS1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DT$1283:DT1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DU$1283:DU1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DV$1283:DV1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DW$1283:DW1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DX$1283:DX1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DY$1283:DY1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(EA$1283:EA1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(EB$1283:EB1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(EC$1283:EC1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(ED$1283:ED1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(EE$1283:EE1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(EF$1283:EF1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(EG$1283:EG1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(EH$1283:EH1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},{"$f":"SUMIFS(EI$1283:EI1644,$A$1283:$A1644,$A1645,$D$1283:$D1644,$C1645)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1645,$D$882:$D$1269,$C1645)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[14,1,"all_base_rent","net_rental_income","","Suite 14 - Blank",{"$f":"SUMIFS(G$1283:G1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(H$1283:H1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(I$1283:I1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(J$1283:J1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(K$1283:K1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(L$1283:L1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(M$1283:M1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(N$1283:N1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(O$1283:O1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(P$1283:P1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(Q$1283:Q1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(R$1283:R1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(S$1283:S1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(T$1283:T1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(U$1283:U1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(V$1283:V1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(W$1283:W1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(X$1283:X1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(Y$1283:Y1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(Z$1283:Z1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AA$1283:AA1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AB$1283:AB1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AC$1283:AC1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AD$1283:AD1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AE$1283:AE1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AF$1283:AF1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AG$1283:AG1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AH$1283:AH1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AI$1283:AI1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AK$1283:AK1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AL$1283:AL1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AM$1283:AM1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AN$1283:AN1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AO$1283:AO1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AP$1283:AP1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AR$1283:AR1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AS$1283:AS1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AT$1283:AT1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AU$1283:AU1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AV$1283:AV1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AW$1283:AW1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AX$1283:AX1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AY$1283:AY1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BA$1283:BA1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BB$1283:BB1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BC$1283:BC1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BD$1283:BD1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BE$1283:BE1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BF$1283:BF1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BG$1283:BG1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BH$1283:BH1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BI$1283:BI1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BK$1283:BK1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BL$1283:BL1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BM$1283:BM1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BN$1283:BN1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BO$1283:BO1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BP$1283:BP1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BR$1283:BR1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BS$1283:BS1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BT$1283:BT1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BU$1283:BU1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BV$1283:BV1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BW$1283:BW1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BX$1283:BX1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BY$1283:BY1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CA$1283:CA1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CB$1283:CB1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CC$1283:CC1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CD$1283:CD1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CE$1283:CE1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CF$1283:CF1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CG$1283:CG1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CH$1283:CH1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CI$1283:CI1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CK$1283:CK1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CL$1283:CL1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CM$1283:CM1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CN$1283:CN1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CO$1283:CO1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CP$1283:CP1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CR$1283:CR1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CS$1283:CS1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CT$1283:CT1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CU$1283:CU1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CV$1283:CV1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CW$1283:CW1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CX$1283:CX1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CY$1283:CY1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DA$1283:DA1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DB$1283:DB1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DC$1283:DC1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DD$1283:DD1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DE$1283:DE1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DF$1283:DF1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DG$1283:DG1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DH$1283:DH1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DI$1283:DI1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DK$1283:DK1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DL$1283:DL1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DM$1283:DM1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DN$1283:DN1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DO$1283:DO1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DP$1283:DP1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DR$1283:DR1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DS$1283:DS1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DT$1283:DT1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DU$1283:DU1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DV$1283:DV1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DW$1283:DW1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DX$1283:DX1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DY$1283:DY1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(EA$1283:EA1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(EB$1283:EB1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(EC$1283:EC1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(ED$1283:ED1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(EE$1283:EE1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(EF$1283:EF1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(EG$1283:EG1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(EH$1283:EH1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},{"$f":"SUMIFS(EI$1283:EI1647,$A$1283:$A1647,$A1648,$D$1283:$D1647,$C1648)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1648,$D$882:$D$1269,$C1648)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[14,1,"effective_gross_revenue","noi","","Suite 14 - Blank",{"$f":"SUMIFS(G$1283:G1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(H$1283:H1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(I$1283:I1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(J$1283:J1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(K$1283:K1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(L$1283:L1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(M$1283:M1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(N$1283:N1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(O$1283:O1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(P$1283:P1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(Q$1283:Q1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(R$1283:R1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(S$1283:S1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(T$1283:T1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(U$1283:U1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(V$1283:V1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(W$1283:W1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(X$1283:X1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(Y$1283:Y1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(Z$1283:Z1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AA$1283:AA1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AB$1283:AB1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AC$1283:AC1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AD$1283:AD1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AE$1283:AE1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AF$1283:AF1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AG$1283:AG1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AH$1283:AH1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AI$1283:AI1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AK$1283:AK1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AL$1283:AL1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AM$1283:AM1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AN$1283:AN1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AO$1283:AO1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AP$1283:AP1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AR$1283:AR1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AS$1283:AS1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AT$1283:AT1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AU$1283:AU1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AV$1283:AV1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AW$1283:AW1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AX$1283:AX1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AY$1283:AY1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BA$1283:BA1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BB$1283:BB1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BC$1283:BC1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BD$1283:BD1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BE$1283:BE1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BF$1283:BF1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BG$1283:BG1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BH$1283:BH1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BI$1283:BI1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BK$1283:BK1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BL$1283:BL1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BM$1283:BM1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BN$1283:BN1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BO$1283:BO1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BP$1283:BP1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BR$1283:BR1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BS$1283:BS1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BT$1283:BT1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BU$1283:BU1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BV$1283:BV1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BW$1283:BW1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BX$1283:BX1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BY$1283:BY1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CA$1283:CA1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CB$1283:CB1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CC$1283:CC1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CD$1283:CD1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CE$1283:CE1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CF$1283:CF1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CG$1283:CG1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CH$1283:CH1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CI$1283:CI1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CK$1283:CK1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CL$1283:CL1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CM$1283:CM1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CN$1283:CN1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CO$1283:CO1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CP$1283:CP1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CR$1283:CR1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CS$1283:CS1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CT$1283:CT1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CU$1283:CU1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CV$1283:CV1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CW$1283:CW1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CX$1283:CX1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CY$1283:CY1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DA$1283:DA1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DB$1283:DB1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DC$1283:DC1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DD$1283:DD1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DE$1283:DE1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DF$1283:DF1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DG$1283:DG1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DH$1283:DH1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DI$1283:DI1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DK$1283:DK1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DL$1283:DL1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DM$1283:DM1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DN$1283:DN1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DO$1283:DO1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DP$1283:DP1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DR$1283:DR1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DS$1283:DS1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DT$1283:DT1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DU$1283:DU1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DV$1283:DV1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DW$1283:DW1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DX$1283:DX1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DY$1283:DY1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(EA$1283:EA1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(EB$1283:EB1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(EC$1283:EC1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(ED$1283:ED1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(EE$1283:EE1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(EF$1283:EF1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(EG$1283:EG1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(EH$1283:EH1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},{"$f":"SUMIFS(EI$1283:EI1654,$A$1283:$A1654,$A1655,$D$1283:$D1654,$C1655)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1655,$D$882:$D$1269,$C1655)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[14,1,"all_loan_payoff","total_loan_balance_and_fees","","Suite 14 - Blank",{"$f":"SUMIFS(G$1283:G1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(H$1283:H1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(I$1283:I1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(J$1283:J1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(K$1283:K1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(L$1283:L1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(M$1283:M1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(N$1283:N1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(O$1283:O1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(P$1283:P1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(Q$1283:Q1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(R$1283:R1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(S$1283:S1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(T$1283:T1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(U$1283:U1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(V$1283:V1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(W$1283:W1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(X$1283:X1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(Y$1283:Y1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(Z$1283:Z1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AA$1283:AA1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AB$1283:AB1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AC$1283:AC1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AD$1283:AD1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AE$1283:AE1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AF$1283:AF1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AG$1283:AG1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AH$1283:AH1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AI$1283:AI1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AK$1283:AK1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AL$1283:AL1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AM$1283:AM1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AN$1283:AN1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AO$1283:AO1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AP$1283:AP1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AR$1283:AR1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AS$1283:AS1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AT$1283:AT1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AU$1283:AU1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AV$1283:AV1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AW$1283:AW1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AX$1283:AX1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AY$1283:AY1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BA$1283:BA1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BB$1283:BB1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BC$1283:BC1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BD$1283:BD1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BE$1283:BE1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BF$1283:BF1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BG$1283:BG1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BH$1283:BH1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BI$1283:BI1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BK$1283:BK1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BL$1283:BL1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BM$1283:BM1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BN$1283:BN1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BO$1283:BO1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BP$1283:BP1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BR$1283:BR1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BS$1283:BS1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BT$1283:BT1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BU$1283:BU1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BV$1283:BV1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BW$1283:BW1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BX$1283:BX1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BY$1283:BY1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CA$1283:CA1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CB$1283:CB1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CC$1283:CC1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CD$1283:CD1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CE$1283:CE1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CF$1283:CF1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CG$1283:CG1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CH$1283:CH1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CI$1283:CI1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CK$1283:CK1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CL$1283:CL1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CM$1283:CM1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CN$1283:CN1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CO$1283:CO1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CP$1283:CP1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CR$1283:CR1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CS$1283:CS1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CT$1283:CT1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CU$1283:CU1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CV$1283:CV1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CW$1283:CW1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CX$1283:CX1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CY$1283:CY1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DA$1283:DA1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DB$1283:DB1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DC$1283:DC1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DD$1283:DD1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DE$1283:DE1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DF$1283:DF1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DG$1283:DG1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DH$1283:DH1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DI$1283:DI1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DK$1283:DK1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DL$1283:DL1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DM$1283:DM1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DN$1283:DN1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DO$1283:DO1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DP$1283:DP1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DR$1283:DR1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DS$1283:DS1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DT$1283:DT1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DU$1283:DU1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DV$1283:DV1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DW$1283:DW1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DX$1283:DX1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DY$1283:DY1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(EA$1283:EA1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(EB$1283:EB1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(EC$1283:EC1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(ED$1283:ED1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(EE$1283:EE1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(EF$1283:EF1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(EG$1283:EG1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(EH$1283:EH1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},{"$f":"SUMIFS(EI$1283:EI1668,$A$1283:$A1668,$A1669,$D$1283:$D1668,$C1669)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1669,$D$882:$D$1269,$C1669)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,1,"net_rental_income","effective_gross_revenue","","Suite 15 - Blank",{"$f":"SUMIFS(G$1283:G1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(H$1283:H1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(I$1283:I1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(J$1283:J1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(K$1283:K1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(L$1283:L1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(M$1283:M1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(N$1283:N1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(O$1283:O1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(P$1283:P1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(Q$1283:Q1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(R$1283:R1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(S$1283:S1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(T$1283:T1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(U$1283:U1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(V$1283:V1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(W$1283:W1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(X$1283:X1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(Y$1283:Y1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(Z$1283:Z1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AA$1283:AA1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AB$1283:AB1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AC$1283:AC1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AD$1283:AD1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AE$1283:AE1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AF$1283:AF1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AG$1283:AG1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AH$1283:AH1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AI$1283:AI1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AK$1283:AK1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AL$1283:AL1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AM$1283:AM1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AN$1283:AN1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AO$1283:AO1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AP$1283:AP1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AR$1283:AR1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AS$1283:AS1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AT$1283:AT1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AU$1283:AU1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AV$1283:AV1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AW$1283:AW1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AX$1283:AX1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AY$1283:AY1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BA$1283:BA1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BB$1283:BB1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BC$1283:BC1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BD$1283:BD1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BE$1283:BE1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BF$1283:BF1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BG$1283:BG1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BH$1283:BH1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BI$1283:BI1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BK$1283:BK1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BL$1283:BL1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BM$1283:BM1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BN$1283:BN1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BO$1283:BO1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BP$1283:BP1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BR$1283:BR1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BS$1283:BS1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BT$1283:BT1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BU$1283:BU1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BV$1283:BV1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BW$1283:BW1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BX$1283:BX1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BY$1283:BY1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CA$1283:CA1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CB$1283:CB1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CC$1283:CC1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CD$1283:CD1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CE$1283:CE1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CF$1283:CF1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CG$1283:CG1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CH$1283:CH1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CI$1283:CI1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CK$1283:CK1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CL$1283:CL1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CM$1283:CM1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CN$1283:CN1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CO$1283:CO1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CP$1283:CP1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CR$1283:CR1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CS$1283:CS1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CT$1283:CT1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CU$1283:CU1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CV$1283:CV1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CW$1283:CW1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CX$1283:CX1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CY$1283:CY1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DA$1283:DA1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DB$1283:DB1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DC$1283:DC1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DD$1283:DD1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DE$1283:DE1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DF$1283:DF1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DG$1283:DG1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DH$1283:DH1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DI$1283:DI1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DK$1283:DK1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DL$1283:DL1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DM$1283:DM1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DN$1283:DN1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DO$1283:DO1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DP$1283:DP1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DR$1283:DR1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DS$1283:DS1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DT$1283:DT1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DU$1283:DU1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DV$1283:DV1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DW$1283:DW1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DX$1283:DX1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DY$1283:DY1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(EA$1283:EA1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(EB$1283:EB1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(EC$1283:EC1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(ED$1283:ED1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(EE$1283:EE1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(EF$1283:EF1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(EG$1283:EG1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(EH$1283:EH1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},{"$f":"SUMIFS(EI$1283:EI1679,$A$1283:$A1679,$A1680,$D$1283:$D1679,$C1680)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1680,$D$882:$D$1269,$C1680)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,1,"all_leasing_commissions","total_leasing_costs","","Suite 15 - Blank",{"$f":"SUMIFS(G$1283:G1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(H$1283:H1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(I$1283:I1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(J$1283:J1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(K$1283:K1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(L$1283:L1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(M$1283:M1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(N$1283:N1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(O$1283:O1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(P$1283:P1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(Q$1283:Q1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(R$1283:R1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(S$1283:S1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(T$1283:T1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(U$1283:U1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(V$1283:V1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(W$1283:W1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(X$1283:X1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(Y$1283:Y1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(Z$1283:Z1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AA$1283:AA1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AB$1283:AB1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AC$1283:AC1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AD$1283:AD1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AE$1283:AE1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AF$1283:AF1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AG$1283:AG1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AH$1283:AH1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AI$1283:AI1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AK$1283:AK1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AL$1283:AL1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AM$1283:AM1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AN$1283:AN1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AO$1283:AO1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AP$1283:AP1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AR$1283:AR1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AS$1283:AS1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AT$1283:AT1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AU$1283:AU1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AV$1283:AV1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AW$1283:AW1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AX$1283:AX1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AY$1283:AY1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BA$1283:BA1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BB$1283:BB1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BC$1283:BC1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BD$1283:BD1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BE$1283:BE1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BF$1283:BF1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BG$1283:BG1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BH$1283:BH1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BI$1283:BI1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BK$1283:BK1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BL$1283:BL1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BM$1283:BM1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BN$1283:BN1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BO$1283:BO1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BP$1283:BP1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BR$1283:BR1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BS$1283:BS1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BT$1283:BT1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BU$1283:BU1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BV$1283:BV1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BW$1283:BW1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BX$1283:BX1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BY$1283:BY1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CA$1283:CA1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CB$1283:CB1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CC$1283:CC1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CD$1283:CD1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CE$1283:CE1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CF$1283:CF1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CG$1283:CG1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CH$1283:CH1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CI$1283:CI1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CK$1283:CK1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CL$1283:CL1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CM$1283:CM1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CN$1283:CN1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CO$1283:CO1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CP$1283:CP1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CR$1283:CR1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CS$1283:CS1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CT$1283:CT1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CU$1283:CU1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CV$1283:CV1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CW$1283:CW1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CX$1283:CX1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CY$1283:CY1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DA$1283:DA1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DB$1283:DB1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DC$1283:DC1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DD$1283:DD1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DE$1283:DE1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DF$1283:DF1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DG$1283:DG1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DH$1283:DH1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DI$1283:DI1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DK$1283:DK1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DL$1283:DL1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DM$1283:DM1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DN$1283:DN1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DO$1283:DO1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DP$1283:DP1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DR$1283:DR1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DS$1283:DS1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DT$1283:DT1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DU$1283:DU1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DV$1283:DV1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DW$1283:DW1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DX$1283:DX1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DY$1283:DY1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(EA$1283:EA1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(EB$1283:EB1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(EC$1283:EC1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(ED$1283:ED1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(EE$1283:EE1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(EF$1283:EF1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(EG$1283:EG1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(EH$1283:EH1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},{"$f":"SUMIFS(EI$1283:EI1686,$A$1283:$A1686,$A1687,$D$1283:$D1686,$C1687)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1687,$D$882:$D$1269,$C1687)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,1,"total_loan_balance_and_fees","levered_net_cash_flow_before_partnership_costs","","Suite 15 - Blank",{"$f":"SUMIFS(G$1283:G1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(H$1283:H1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(I$1283:I1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(J$1283:J1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(K$1283:K1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(L$1283:L1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(M$1283:M1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(N$1283:N1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(O$1283:O1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(P$1283:P1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(Q$1283:Q1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(R$1283:R1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(S$1283:S1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(T$1283:T1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(U$1283:U1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(V$1283:V1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(W$1283:W1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(X$1283:X1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(Y$1283:Y1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(Z$1283:Z1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AA$1283:AA1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AB$1283:AB1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AC$1283:AC1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AD$1283:AD1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AE$1283:AE1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AF$1283:AF1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AG$1283:AG1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AH$1283:AH1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AI$1283:AI1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AK$1283:AK1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AL$1283:AL1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AM$1283:AM1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AN$1283:AN1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AO$1283:AO1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AP$1283:AP1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AR$1283:AR1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AS$1283:AS1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AT$1283:AT1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AU$1283:AU1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AV$1283:AV1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AW$1283:AW1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AX$1283:AX1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AY$1283:AY1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BA$1283:BA1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BB$1283:BB1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BC$1283:BC1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BD$1283:BD1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BE$1283:BE1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BF$1283:BF1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BG$1283:BG1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BH$1283:BH1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BI$1283:BI1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BK$1283:BK1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BL$1283:BL1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BM$1283:BM1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BN$1283:BN1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BO$1283:BO1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BP$1283:BP1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BR$1283:BR1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BS$1283:BS1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BT$1283:BT1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BU$1283:BU1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BV$1283:BV1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BW$1283:BW1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BX$1283:BX1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BY$1283:BY1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CA$1283:CA1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CB$1283:CB1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CC$1283:CC1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CD$1283:CD1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CE$1283:CE1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CF$1283:CF1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CG$1283:CG1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CH$1283:CH1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CI$1283:CI1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CK$1283:CK1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CL$1283:CL1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CM$1283:CM1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CN$1283:CN1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CO$1283:CO1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CP$1283:CP1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CR$1283:CR1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CS$1283:CS1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CT$1283:CT1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CU$1283:CU1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CV$1283:CV1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CW$1283:CW1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CX$1283:CX1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CY$1283:CY1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DA$1283:DA1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DB$1283:DB1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DC$1283:DC1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DD$1283:DD1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DE$1283:DE1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DF$1283:DF1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DG$1283:DG1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DH$1283:DH1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DI$1283:DI1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DK$1283:DK1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DL$1283:DL1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DM$1283:DM1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DN$1283:DN1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DO$1283:DO1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DP$1283:DP1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DR$1283:DR1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DS$1283:DS1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DT$1283:DT1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DU$1283:DU1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DV$1283:DV1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DW$1283:DW1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DX$1283:DX1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DY$1283:DY1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(EA$1283:EA1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(EB$1283:EB1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(EC$1283:EC1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(ED$1283:ED1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(EE$1283:EE1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(EF$1283:EF1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(EG$1283:EG1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(EH$1283:EH1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},{"$f":"SUMIFS(EI$1283:EI1698,$A$1283:$A1698,$A1699,$D$1283:$D1698,$C1699)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1699,$D$882:$D$1269,$C1699)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,1,"all_free_rent","net_rental_income","","Suite 16 - Blank",{"$f":"SUMIFS(G$1283:G1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(H$1283:H1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(I$1283:I1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(J$1283:J1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(K$1283:K1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(L$1283:L1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(M$1283:M1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(N$1283:N1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(O$1283:O1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(P$1283:P1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(Q$1283:Q1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(R$1283:R1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(S$1283:S1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(T$1283:T1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(U$1283:U1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(V$1283:V1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(W$1283:W1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(X$1283:X1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(Y$1283:Y1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(Z$1283:Z1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AA$1283:AA1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AB$1283:AB1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AC$1283:AC1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AD$1283:AD1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AE$1283:AE1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AF$1283:AF1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AG$1283:AG1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AH$1283:AH1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AI$1283:AI1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AK$1283:AK1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AL$1283:AL1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AM$1283:AM1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AN$1283:AN1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AO$1283:AO1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AP$1283:AP1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AR$1283:AR1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AS$1283:AS1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AT$1283:AT1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AU$1283:AU1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AV$1283:AV1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AW$1283:AW1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AX$1283:AX1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AY$1283:AY1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BA$1283:BA1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BB$1283:BB1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BC$1283:BC1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BD$1283:BD1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BE$1283:BE1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BF$1283:BF1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BG$1283:BG1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BH$1283:BH1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BI$1283:BI1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BK$1283:BK1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BL$1283:BL1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BM$1283:BM1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BN$1283:BN1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BO$1283:BO1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BP$1283:BP1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BR$1283:BR1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BS$1283:BS1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BT$1283:BT1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BU$1283:BU1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BV$1283:BV1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BW$1283:BW1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BX$1283:BX1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BY$1283:BY1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CA$1283:CA1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CB$1283:CB1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CC$1283:CC1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CD$1283:CD1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CE$1283:CE1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CF$1283:CF1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CG$1283:CG1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CH$1283:CH1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CI$1283:CI1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CK$1283:CK1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CL$1283:CL1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CM$1283:CM1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CN$1283:CN1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CO$1283:CO1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CP$1283:CP1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CR$1283:CR1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CS$1283:CS1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CT$1283:CT1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CU$1283:CU1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CV$1283:CV1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CW$1283:CW1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CX$1283:CX1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CY$1283:CY1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DA$1283:DA1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DB$1283:DB1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DC$1283:DC1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DD$1283:DD1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DE$1283:DE1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DF$1283:DF1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DG$1283:DG1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DH$1283:DH1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DI$1283:DI1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DK$1283:DK1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DL$1283:DL1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DM$1283:DM1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DN$1283:DN1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DO$1283:DO1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DP$1283:DP1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DR$1283:DR1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DS$1283:DS1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DT$1283:DT1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DU$1283:DU1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DV$1283:DV1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DW$1283:DW1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DX$1283:DX1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DY$1283:DY1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(EA$1283:EA1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(EB$1283:EB1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(EC$1283:EC1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(ED$1283:ED1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(EE$1283:EE1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(EF$1283:EF1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(EG$1283:EG1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(EH$1283:EH1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},{"$f":"SUMIFS(EI$1283:EI1705,$A$1283:$A1705,$A1706,$D$1283:$D1705,$C1706)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1706,$D$882:$D$1269,$C1706)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,1,"cash_flow_before_debt_service","unlevered_net_cash_flow","","Suite 16 - Blank",{"$f":"SUMIFS(G$1283:G1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(H$1283:H1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(I$1283:I1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(J$1283:J1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(K$1283:K1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(L$1283:L1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(M$1283:M1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(N$1283:N1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(O$1283:O1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(P$1283:P1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(Q$1283:Q1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(R$1283:R1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(S$1283:S1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(T$1283:T1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(U$1283:U1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(V$1283:V1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(W$1283:W1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(X$1283:X1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(Y$1283:Y1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(Z$1283:Z1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AA$1283:AA1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AB$1283:AB1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AC$1283:AC1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AD$1283:AD1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AE$1283:AE1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AF$1283:AF1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AG$1283:AG1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AH$1283:AH1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AI$1283:AI1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AK$1283:AK1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AL$1283:AL1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AM$1283:AM1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AN$1283:AN1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AO$1283:AO1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AP$1283:AP1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AR$1283:AR1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AS$1283:AS1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AT$1283:AT1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AU$1283:AU1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AV$1283:AV1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AW$1283:AW1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AX$1283:AX1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AY$1283:AY1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BA$1283:BA1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BB$1283:BB1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BC$1283:BC1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BD$1283:BD1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BE$1283:BE1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BF$1283:BF1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BG$1283:BG1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BH$1283:BH1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BI$1283:BI1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BK$1283:BK1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BL$1283:BL1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BM$1283:BM1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BN$1283:BN1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BO$1283:BO1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BP$1283:BP1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BR$1283:BR1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BS$1283:BS1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BT$1283:BT1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BU$1283:BU1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BV$1283:BV1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BW$1283:BW1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BX$1283:BX1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BY$1283:BY1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CA$1283:CA1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CB$1283:CB1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CC$1283:CC1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CD$1283:CD1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CE$1283:CE1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CF$1283:CF1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CG$1283:CG1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CH$1283:CH1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CI$1283:CI1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CK$1283:CK1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CL$1283:CL1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CM$1283:CM1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CN$1283:CN1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CO$1283:CO1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CP$1283:CP1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CR$1283:CR1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CS$1283:CS1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CT$1283:CT1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CU$1283:CU1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CV$1283:CV1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CW$1283:CW1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CX$1283:CX1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CY$1283:CY1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DA$1283:DA1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DB$1283:DB1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DC$1283:DC1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DD$1283:DD1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DE$1283:DE1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DF$1283:DF1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DG$1283:DG1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DH$1283:DH1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DI$1283:DI1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DK$1283:DK1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DL$1283:DL1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DM$1283:DM1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DN$1283:DN1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DO$1283:DO1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DP$1283:DP1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DR$1283:DR1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DS$1283:DS1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DT$1283:DT1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DU$1283:DU1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DV$1283:DV1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DW$1283:DW1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DX$1283:DX1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DY$1283:DY1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(EA$1283:EA1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(EB$1283:EB1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(EC$1283:EC1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(ED$1283:ED1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(EE$1283:EE1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(EF$1283:EF1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(EG$1283:EG1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(EH$1283:EH1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},{"$f":"SUMIFS(EI$1283:EI1717,$A$1283:$A1717,$A1718,$D$1283:$D1717,$C1718)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1718,$D$882:$D$1269,$C1718)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,1,"all_interest_payments","total_debt_service","","Suite 16 - Blank",{"$f":"SUMIFS(G$1283:G1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(H$1283:H1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(I$1283:I1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(J$1283:J1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(K$1283:K1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(L$1283:L1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(M$1283:M1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(N$1283:N1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(O$1283:O1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(P$1283:P1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(Q$1283:Q1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(R$1283:R1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(S$1283:S1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(T$1283:T1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(U$1283:U1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(V$1283:V1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(W$1283:W1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(X$1283:X1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(Y$1283:Y1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(Z$1283:Z1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AA$1283:AA1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AB$1283:AB1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AC$1283:AC1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AD$1283:AD1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AE$1283:AE1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AF$1283:AF1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AG$1283:AG1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AH$1283:AH1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AI$1283:AI1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AK$1283:AK1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AL$1283:AL1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AM$1283:AM1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AN$1283:AN1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AO$1283:AO1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AP$1283:AP1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AR$1283:AR1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AS$1283:AS1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AT$1283:AT1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AU$1283:AU1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AV$1283:AV1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AW$1283:AW1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AX$1283:AX1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AY$1283:AY1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BA$1283:BA1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BB$1283:BB1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BC$1283:BC1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BD$1283:BD1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BE$1283:BE1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BF$1283:BF1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BG$1283:BG1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BH$1283:BH1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BI$1283:BI1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BK$1283:BK1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BL$1283:BL1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BM$1283:BM1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BN$1283:BN1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BO$1283:BO1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BP$1283:BP1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BR$1283:BR1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BS$1283:BS1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BT$1283:BT1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BU$1283:BU1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BV$1283:BV1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BW$1283:BW1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BX$1283:BX1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BY$1283:BY1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CA$1283:CA1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CB$1283:CB1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CC$1283:CC1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CD$1283:CD1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CE$1283:CE1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CF$1283:CF1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CG$1283:CG1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CH$1283:CH1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CI$1283:CI1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CK$1283:CK1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CL$1283:CL1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CM$1283:CM1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CN$1283:CN1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CO$1283:CO1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CP$1283:CP1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CR$1283:CR1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CS$1283:CS1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CT$1283:CT1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CU$1283:CU1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CV$1283:CV1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CW$1283:CW1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CX$1283:CX1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CY$1283:CY1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DA$1283:DA1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DB$1283:DB1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DC$1283:DC1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DD$1283:DD1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DE$1283:DE1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DF$1283:DF1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DG$1283:DG1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DH$1283:DH1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DI$1283:DI1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DK$1283:DK1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DL$1283:DL1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DM$1283:DM1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DN$1283:DN1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DO$1283:DO1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DP$1283:DP1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DR$1283:DR1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DS$1283:DS1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DT$1283:DT1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DU$1283:DU1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DV$1283:DV1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DW$1283:DW1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DX$1283:DX1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DY$1283:DY1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(EA$1283:EA1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(EB$1283:EB1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(EC$1283:EC1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(ED$1283:ED1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(EE$1283:EE1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(EF$1283:EF1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(EG$1283:EG1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(EH$1283:EH1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},{"$f":"SUMIFS(EI$1283:EI1720,$A$1283:$A1720,$A1721,$D$1283:$D1720,$C1721)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1721,$D$882:$D$1269,$C1721)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,1,"total_working_capital","levered_net_cash_flow_before_partnership_costs","","Suite 16 - Blank",{"$f":"SUMIFS(G$1283:G1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(H$1283:H1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(I$1283:I1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(J$1283:J1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(K$1283:K1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(L$1283:L1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(M$1283:M1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(N$1283:N1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(O$1283:O1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(P$1283:P1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(Q$1283:Q1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(R$1283:R1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(S$1283:S1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(T$1283:T1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(U$1283:U1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(V$1283:V1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(W$1283:W1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(X$1283:X1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(Y$1283:Y1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(Z$1283:Z1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AA$1283:AA1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AB$1283:AB1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AC$1283:AC1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AD$1283:AD1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AE$1283:AE1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AF$1283:AF1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AG$1283:AG1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AH$1283:AH1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AI$1283:AI1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AK$1283:AK1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AL$1283:AL1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AM$1283:AM1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AN$1283:AN1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AO$1283:AO1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AP$1283:AP1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AR$1283:AR1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AS$1283:AS1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AT$1283:AT1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AU$1283:AU1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AV$1283:AV1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AW$1283:AW1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AX$1283:AX1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AY$1283:AY1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BA$1283:BA1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BB$1283:BB1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BC$1283:BC1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BD$1283:BD1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BE$1283:BE1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BF$1283:BF1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BG$1283:BG1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BH$1283:BH1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BI$1283:BI1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BK$1283:BK1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BL$1283:BL1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BM$1283:BM1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BN$1283:BN1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BO$1283:BO1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BP$1283:BP1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BR$1283:BR1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BS$1283:BS1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BT$1283:BT1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BU$1283:BU1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BV$1283:BV1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BW$1283:BW1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BX$1283:BX1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BY$1283:BY1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CA$1283:CA1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CB$1283:CB1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CC$1283:CC1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CD$1283:CD1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CE$1283:CE1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CF$1283:CF1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CG$1283:CG1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CH$1283:CH1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CI$1283:CI1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CK$1283:CK1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CL$1283:CL1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CM$1283:CM1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CN$1283:CN1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CO$1283:CO1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CP$1283:CP1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CR$1283:CR1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CS$1283:CS1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CT$1283:CT1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CU$1283:CU1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CV$1283:CV1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CW$1283:CW1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CX$1283:CX1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CY$1283:CY1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DA$1283:DA1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DB$1283:DB1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DC$1283:DC1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DD$1283:DD1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DE$1283:DE1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DF$1283:DF1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DG$1283:DG1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DH$1283:DH1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DI$1283:DI1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DK$1283:DK1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DL$1283:DL1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DM$1283:DM1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DN$1283:DN1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DO$1283:DO1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DP$1283:DP1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DR$1283:DR1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DS$1283:DS1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DT$1283:DT1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DU$1283:DU1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DV$1283:DV1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DW$1283:DW1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DX$1283:DX1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DY$1283:DY1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(EA$1283:EA1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(EB$1283:EB1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(EC$1283:EC1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(ED$1283:ED1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(EE$1283:EE1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(EF$1283:EF1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(EG$1283:EG1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(EH$1283:EH1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},{"$f":"SUMIFS(EI$1283:EI1727,$A$1283:$A1727,$A1728,$D$1283:$D1727,$C1728)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1728,$D$882:$D$1269,$C1728)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,1,"total_operating_expenses","noi","","Suite 17 - Blank",{"$f":"SUMIFS(G$1283:G1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(H$1283:H1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(I$1283:I1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(J$1283:J1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(K$1283:K1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(L$1283:L1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(M$1283:M1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(N$1283:N1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(O$1283:O1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(P$1283:P1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(Q$1283:Q1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(R$1283:R1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(S$1283:S1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(T$1283:T1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(U$1283:U1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(V$1283:V1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(W$1283:W1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(X$1283:X1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(Y$1283:Y1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(Z$1283:Z1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AA$1283:AA1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AB$1283:AB1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AC$1283:AC1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AD$1283:AD1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AE$1283:AE1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AF$1283:AF1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AG$1283:AG1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AH$1283:AH1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AI$1283:AI1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AK$1283:AK1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AL$1283:AL1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AM$1283:AM1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AN$1283:AN1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AO$1283:AO1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AP$1283:AP1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AR$1283:AR1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AS$1283:AS1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AT$1283:AT1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AU$1283:AU1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AV$1283:AV1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AW$1283:AW1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AX$1283:AX1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AY$1283:AY1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BA$1283:BA1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BB$1283:BB1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BC$1283:BC1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BD$1283:BD1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BE$1283:BE1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BF$1283:BF1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BG$1283:BG1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BH$1283:BH1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BI$1283:BI1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BK$1283:BK1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BL$1283:BL1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BM$1283:BM1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BN$1283:BN1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BO$1283:BO1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BP$1283:BP1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BR$1283:BR1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BS$1283:BS1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BT$1283:BT1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BU$1283:BU1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BV$1283:BV1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BW$1283:BW1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BX$1283:BX1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BY$1283:BY1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CA$1283:CA1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CB$1283:CB1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CC$1283:CC1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CD$1283:CD1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CE$1283:CE1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CF$1283:CF1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CG$1283:CG1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CH$1283:CH1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CI$1283:CI1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CK$1283:CK1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CL$1283:CL1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CM$1283:CM1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CN$1283:CN1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CO$1283:CO1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CP$1283:CP1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CR$1283:CR1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CS$1283:CS1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CT$1283:CT1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CU$1283:CU1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CV$1283:CV1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CW$1283:CW1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CX$1283:CX1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CY$1283:CY1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DA$1283:DA1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DB$1283:DB1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DC$1283:DC1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DD$1283:DD1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DE$1283:DE1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DF$1283:DF1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DG$1283:DG1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DH$1283:DH1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DI$1283:DI1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DK$1283:DK1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DL$1283:DL1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DM$1283:DM1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DN$1283:DN1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DO$1283:DO1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DP$1283:DP1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DR$1283:DR1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DS$1283:DS1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DT$1283:DT1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DU$1283:DU1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DV$1283:DV1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DW$1283:DW1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DX$1283:DX1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DY$1283:DY1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(EA$1283:EA1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(EB$1283:EB1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(EC$1283:EC1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(ED$1283:ED1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(EE$1283:EE1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(EF$1283:EF1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(EG$1283:EG1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(EH$1283:EH1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},{"$f":"SUMIFS(EI$1283:EI1739,$A$1283:$A1739,$A1740,$D$1283:$D1739,$C1740)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1740,$D$882:$D$1269,$C1740)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,1,"total_acquisition_and_sale","unlevered_net_cash_flow","","Suite 17 - Blank",{"$f":"SUMIFS(G$1283:G1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(H$1283:H1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(I$1283:I1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(J$1283:J1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(K$1283:K1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(L$1283:L1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(M$1283:M1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(N$1283:N1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(O$1283:O1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(P$1283:P1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(Q$1283:Q1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(R$1283:R1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(S$1283:S1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(T$1283:T1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(U$1283:U1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(V$1283:V1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(W$1283:W1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(X$1283:X1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(Y$1283:Y1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(Z$1283:Z1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AA$1283:AA1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AB$1283:AB1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AC$1283:AC1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AD$1283:AD1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AE$1283:AE1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AF$1283:AF1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AG$1283:AG1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AH$1283:AH1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AI$1283:AI1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AK$1283:AK1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AL$1283:AL1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AM$1283:AM1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AN$1283:AN1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AO$1283:AO1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AP$1283:AP1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AR$1283:AR1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AS$1283:AS1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AT$1283:AT1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AU$1283:AU1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AV$1283:AV1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AW$1283:AW1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AX$1283:AX1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AY$1283:AY1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BA$1283:BA1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BB$1283:BB1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BC$1283:BC1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BD$1283:BD1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BE$1283:BE1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BF$1283:BF1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BG$1283:BG1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BH$1283:BH1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BI$1283:BI1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BK$1283:BK1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BL$1283:BL1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BM$1283:BM1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BN$1283:BN1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BO$1283:BO1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BP$1283:BP1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BR$1283:BR1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BS$1283:BS1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BT$1283:BT1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BU$1283:BU1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BV$1283:BV1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BW$1283:BW1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BX$1283:BX1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BY$1283:BY1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CA$1283:CA1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CB$1283:CB1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CC$1283:CC1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CD$1283:CD1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CE$1283:CE1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CF$1283:CF1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CG$1283:CG1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CH$1283:CH1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CI$1283:CI1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CK$1283:CK1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CL$1283:CL1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CM$1283:CM1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CN$1283:CN1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CO$1283:CO1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CP$1283:CP1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CR$1283:CR1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CS$1283:CS1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CT$1283:CT1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CU$1283:CU1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CV$1283:CV1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CW$1283:CW1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CX$1283:CX1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CY$1283:CY1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DA$1283:DA1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DB$1283:DB1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DC$1283:DC1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DD$1283:DD1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DE$1283:DE1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DF$1283:DF1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DG$1283:DG1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DH$1283:DH1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DI$1283:DI1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DK$1283:DK1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DL$1283:DL1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DM$1283:DM1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DN$1283:DN1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DO$1283:DO1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DP$1283:DP1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DR$1283:DR1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DS$1283:DS1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DT$1283:DT1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DU$1283:DU1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DV$1283:DV1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DW$1283:DW1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DX$1283:DX1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DY$1283:DY1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(EA$1283:EA1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(EB$1283:EB1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(EC$1283:EC1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(ED$1283:ED1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(EE$1283:EE1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(EF$1283:EF1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(EG$1283:EG1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(EH$1283:EH1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},{"$f":"SUMIFS(EI$1283:EI1746,$A$1283:$A1746,$A1747,$D$1283:$D1746,$C1747)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1747,$D$882:$D$1269,$C1747)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,1,"levered_net_cash_flow",0,"","Suite 17 - Blank",{"$f":"SUMIFS(G$1283:G1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(H$1283:H1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(I$1283:I1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(J$1283:J1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(K$1283:K1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(L$1283:L1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(M$1283:M1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(N$1283:N1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(O$1283:O1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(P$1283:P1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(Q$1283:Q1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(R$1283:R1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(S$1283:S1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(T$1283:T1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(U$1283:U1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(V$1283:V1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(W$1283:W1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(X$1283:X1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(Y$1283:Y1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(Z$1283:Z1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AA$1283:AA1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AB$1283:AB1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AC$1283:AC1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AD$1283:AD1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AE$1283:AE1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AF$1283:AF1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AG$1283:AG1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AH$1283:AH1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AI$1283:AI1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AK$1283:AK1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AL$1283:AL1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AM$1283:AM1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AN$1283:AN1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AO$1283:AO1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AP$1283:AP1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AR$1283:AR1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AS$1283:AS1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AT$1283:AT1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AU$1283:AU1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AV$1283:AV1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AW$1283:AW1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AX$1283:AX1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AY$1283:AY1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BA$1283:BA1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BB$1283:BB1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BC$1283:BC1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BD$1283:BD1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BE$1283:BE1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BF$1283:BF1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BG$1283:BG1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BH$1283:BH1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BI$1283:BI1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BK$1283:BK1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BL$1283:BL1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BM$1283:BM1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BN$1283:BN1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BO$1283:BO1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BP$1283:BP1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BR$1283:BR1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BS$1283:BS1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BT$1283:BT1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BU$1283:BU1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BV$1283:BV1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BW$1283:BW1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BX$1283:BX1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BY$1283:BY1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CA$1283:CA1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CB$1283:CB1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CC$1283:CC1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CD$1283:CD1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CE$1283:CE1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CF$1283:CF1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CG$1283:CG1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CH$1283:CH1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CI$1283:CI1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CK$1283:CK1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CL$1283:CL1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CM$1283:CM1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CN$1283:CN1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CO$1283:CO1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CP$1283:CP1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CR$1283:CR1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CS$1283:CS1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CT$1283:CT1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CU$1283:CU1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CV$1283:CV1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CW$1283:CW1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CX$1283:CX1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CY$1283:CY1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DA$1283:DA1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DB$1283:DB1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DC$1283:DC1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DD$1283:DD1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DE$1283:DE1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DF$1283:DF1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DG$1283:DG1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DH$1283:DH1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DI$1283:DI1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DK$1283:DK1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DL$1283:DL1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DM$1283:DM1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DN$1283:DN1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DO$1283:DO1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DP$1283:DP1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DR$1283:DR1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DS$1283:DS1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DT$1283:DT1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DU$1283:DU1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DV$1283:DV1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DW$1283:DW1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DX$1283:DX1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DY$1283:DY1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(EA$1283:EA1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(EB$1283:EB1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(EC$1283:EC1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(ED$1283:ED1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(EE$1283:EE1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(EF$1283:EF1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(EG$1283:EG1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(EH$1283:EH1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},{"$f":"SUMIFS(EI$1283:EI1758,$A$1283:$A1758,$A1759,$D$1283:$D1758,$C1759)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1759,$D$882:$D$1269,$C1759)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[18,1,"all_leasing_commissions","total_leasing_costs","","Suite 18 - Blank",{"$f":"SUMIFS(G$1283:G1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(H$1283:H1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(I$1283:I1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(J$1283:J1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(K$1283:K1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(L$1283:L1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(M$1283:M1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(N$1283:N1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(O$1283:O1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(P$1283:P1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(Q$1283:Q1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(R$1283:R1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(S$1283:S1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(T$1283:T1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(U$1283:U1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(V$1283:V1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(W$1283:W1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(X$1283:X1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(Y$1283:Y1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(Z$1283:Z1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AA$1283:AA1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AB$1283:AB1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AC$1283:AC1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AD$1283:AD1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AE$1283:AE1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AF$1283:AF1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AG$1283:AG1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AH$1283:AH1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AI$1283:AI1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AK$1283:AK1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AL$1283:AL1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AM$1283:AM1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AN$1283:AN1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AO$1283:AO1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AP$1283:AP1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AR$1283:AR1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AS$1283:AS1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AT$1283:AT1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AU$1283:AU1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AV$1283:AV1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AW$1283:AW1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AX$1283:AX1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AY$1283:AY1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BA$1283:BA1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BB$1283:BB1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BC$1283:BC1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BD$1283:BD1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BE$1283:BE1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BF$1283:BF1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BG$1283:BG1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BH$1283:BH1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BI$1283:BI1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BK$1283:BK1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BL$1283:BL1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BM$1283:BM1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BN$1283:BN1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BO$1283:BO1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BP$1283:BP1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BR$1283:BR1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BS$1283:BS1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BT$1283:BT1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BU$1283:BU1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BV$1283:BV1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BW$1283:BW1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BX$1283:BX1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BY$1283:BY1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CA$1283:CA1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CB$1283:CB1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CC$1283:CC1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CD$1283:CD1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CE$1283:CE1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CF$1283:CF1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CG$1283:CG1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CH$1283:CH1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CI$1283:CI1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CK$1283:CK1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CL$1283:CL1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CM$1283:CM1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CN$1283:CN1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CO$1283:CO1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CP$1283:CP1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CR$1283:CR1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CS$1283:CS1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CT$1283:CT1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CU$1283:CU1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CV$1283:CV1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CW$1283:CW1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CX$1283:CX1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CY$1283:CY1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DA$1283:DA1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DB$1283:DB1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DC$1283:DC1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DD$1283:DD1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DE$1283:DE1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DF$1283:DF1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DG$1283:DG1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DH$1283:DH1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DI$1283:DI1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DK$1283:DK1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DL$1283:DL1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DM$1283:DM1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DN$1283:DN1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DO$1283:DO1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DP$1283:DP1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DR$1283:DR1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DS$1283:DS1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DT$1283:DT1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DU$1283:DU1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DV$1283:DV1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DW$1283:DW1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DX$1283:DX1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DY$1283:DY1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(EA$1283:EA1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(EB$1283:EB1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(EC$1283:EC1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(ED$1283:ED1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(EE$1283:EE1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(EF$1283:EF1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(EG$1283:EG1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(EH$1283:EH1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},{"$f":"SUMIFS(EI$1283:EI1770,$A$1283:$A1770,$A1771,$D$1283:$D1770,$C1771)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1771,$D$882:$D$1269,$C1771)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[18,1,"all_amortization","total_debt_service","","Suite 18 - Blank",{"$f":"SUMIFS(G$1283:G1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(H$1283:H1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(I$1283:I1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(J$1283:J1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(K$1283:K1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(L$1283:L1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(M$1283:M1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(N$1283:N1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(O$1283:O1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(P$1283:P1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(Q$1283:Q1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(R$1283:R1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(S$1283:S1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(T$1283:T1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(U$1283:U1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(V$1283:V1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(W$1283:W1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(X$1283:X1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(Y$1283:Y1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(Z$1283:Z1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AA$1283:AA1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AB$1283:AB1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AC$1283:AC1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AD$1283:AD1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AE$1283:AE1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AF$1283:AF1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AG$1283:AG1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AH$1283:AH1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AI$1283:AI1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AK$1283:AK1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AL$1283:AL1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AM$1283:AM1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AN$1283:AN1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AO$1283:AO1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AP$1283:AP1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AR$1283:AR1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AS$1283:AS1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AT$1283:AT1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AU$1283:AU1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AV$1283:AV1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AW$1283:AW1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AX$1283:AX1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AY$1283:AY1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BA$1283:BA1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BB$1283:BB1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BC$1283:BC1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BD$1283:BD1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BE$1283:BE1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BF$1283:BF1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BG$1283:BG1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BH$1283:BH1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BI$1283:BI1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BK$1283:BK1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BL$1283:BL1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BM$1283:BM1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BN$1283:BN1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BO$1283:BO1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BP$1283:BP1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BR$1283:BR1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BS$1283:BS1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BT$1283:BT1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BU$1283:BU1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BV$1283:BV1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BW$1283:BW1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BX$1283:BX1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BY$1283:BY1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CA$1283:CA1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CB$1283:CB1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CC$1283:CC1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CD$1283:CD1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CE$1283:CE1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CF$1283:CF1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CG$1283:CG1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CH$1283:CH1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CI$1283:CI1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CK$1283:CK1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CL$1283:CL1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CM$1283:CM1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CN$1283:CN1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CO$1283:CO1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CP$1283:CP1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CR$1283:CR1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CS$1283:CS1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CT$1283:CT1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CU$1283:CU1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CV$1283:CV1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CW$1283:CW1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CX$1283:CX1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CY$1283:CY1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DA$1283:DA1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DB$1283:DB1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DC$1283:DC1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DD$1283:DD1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DE$1283:DE1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DF$1283:DF1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DG$1283:DG1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DH$1283:DH1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DI$1283:DI1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DK$1283:DK1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DL$1283:DL1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DM$1283:DM1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DN$1283:DN1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DO$1283:DO1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DP$1283:DP1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DR$1283:DR1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DS$1283:DS1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DT$1283:DT1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DU$1283:DU1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DV$1283:DV1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DW$1283:DW1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DX$1283:DX1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DY$1283:DY1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(EA$1283:EA1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(EB$1283:EB1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(EC$1283:EC1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(ED$1283:ED1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(EE$1283:EE1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(EF$1283:EF1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(EG$1283:EG1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(EH$1283:EH1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},{"$f":"SUMIFS(EI$1283:EI1777,$A$1283:$A1777,$A1778,$D$1283:$D1777,$C1778)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1778,$D$882:$D$1269,$C1778)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,1,"all_free_rent","net_rental_income","","Suite 19 - Blank",{"$f":"SUMIFS(G$1283:G1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(H$1283:H1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(I$1283:I1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(J$1283:J1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(K$1283:K1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(L$1283:L1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(M$1283:M1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(N$1283:N1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(O$1283:O1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(P$1283:P1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(Q$1283:Q1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(R$1283:R1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(S$1283:S1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(T$1283:T1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(U$1283:U1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(V$1283:V1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(W$1283:W1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(X$1283:X1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(Y$1283:Y1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(Z$1283:Z1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AA$1283:AA1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AB$1283:AB1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AC$1283:AC1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AD$1283:AD1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AE$1283:AE1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AF$1283:AF1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AG$1283:AG1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AH$1283:AH1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AI$1283:AI1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AK$1283:AK1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AL$1283:AL1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AM$1283:AM1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AN$1283:AN1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AO$1283:AO1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AP$1283:AP1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AR$1283:AR1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AS$1283:AS1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AT$1283:AT1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AU$1283:AU1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AV$1283:AV1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AW$1283:AW1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AX$1283:AX1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AY$1283:AY1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BA$1283:BA1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BB$1283:BB1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BC$1283:BC1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BD$1283:BD1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BE$1283:BE1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BF$1283:BF1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BG$1283:BG1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BH$1283:BH1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BI$1283:BI1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BK$1283:BK1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BL$1283:BL1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BM$1283:BM1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BN$1283:BN1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BO$1283:BO1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BP$1283:BP1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BR$1283:BR1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BS$1283:BS1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BT$1283:BT1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BU$1283:BU1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BV$1283:BV1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BW$1283:BW1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BX$1283:BX1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BY$1283:BY1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CA$1283:CA1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CB$1283:CB1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CC$1283:CC1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CD$1283:CD1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CE$1283:CE1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CF$1283:CF1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CG$1283:CG1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CH$1283:CH1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CI$1283:CI1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CK$1283:CK1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CL$1283:CL1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CM$1283:CM1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CN$1283:CN1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CO$1283:CO1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CP$1283:CP1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CR$1283:CR1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CS$1283:CS1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CT$1283:CT1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CU$1283:CU1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CV$1283:CV1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CW$1283:CW1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CX$1283:CX1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CY$1283:CY1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DA$1283:DA1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DB$1283:DB1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DC$1283:DC1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DD$1283:DD1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DE$1283:DE1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DF$1283:DF1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DG$1283:DG1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DH$1283:DH1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DI$1283:DI1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DK$1283:DK1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DL$1283:DL1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DM$1283:DM1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DN$1283:DN1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DO$1283:DO1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DP$1283:DP1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DR$1283:DR1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DS$1283:DS1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DT$1283:DT1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DU$1283:DU1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DV$1283:DV1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DW$1283:DW1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DX$1283:DX1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DY$1283:DY1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(EA$1283:EA1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(EB$1283:EB1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(EC$1283:EC1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(ED$1283:ED1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(EE$1283:EE1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(EF$1283:EF1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(EG$1283:EG1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(EH$1283:EH1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},{"$f":"SUMIFS(EI$1283:EI1789,$A$1283:$A1789,$A1790,$D$1283:$D1789,$C1790)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1790,$D$882:$D$1269,$C1790)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,1,"all_cam_reimbursements","total_other_income","","Suite 19 - Blank",{"$f":"SUMIFS(G$1283:G1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(H$1283:H1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(I$1283:I1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(J$1283:J1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(K$1283:K1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(L$1283:L1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(M$1283:M1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(N$1283:N1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(O$1283:O1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(P$1283:P1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(Q$1283:Q1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(R$1283:R1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(S$1283:S1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(T$1283:T1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(U$1283:U1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(V$1283:V1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(W$1283:W1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(X$1283:X1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(Y$1283:Y1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(Z$1283:Z1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AA$1283:AA1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AB$1283:AB1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AC$1283:AC1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AD$1283:AD1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AE$1283:AE1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AF$1283:AF1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AG$1283:AG1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AH$1283:AH1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AI$1283:AI1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AK$1283:AK1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AL$1283:AL1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AM$1283:AM1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AN$1283:AN1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AO$1283:AO1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AP$1283:AP1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AR$1283:AR1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AS$1283:AS1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AT$1283:AT1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AU$1283:AU1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AV$1283:AV1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AW$1283:AW1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AX$1283:AX1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AY$1283:AY1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BA$1283:BA1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BB$1283:BB1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BC$1283:BC1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BD$1283:BD1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BE$1283:BE1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BF$1283:BF1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BG$1283:BG1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BH$1283:BH1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BI$1283:BI1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BK$1283:BK1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BL$1283:BL1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BM$1283:BM1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BN$1283:BN1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BO$1283:BO1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BP$1283:BP1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BR$1283:BR1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BS$1283:BS1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BT$1283:BT1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BU$1283:BU1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BV$1283:BV1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BW$1283:BW1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BX$1283:BX1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BY$1283:BY1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CA$1283:CA1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CB$1283:CB1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CC$1283:CC1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CD$1283:CD1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CE$1283:CE1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CF$1283:CF1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CG$1283:CG1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CH$1283:CH1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CI$1283:CI1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CK$1283:CK1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CL$1283:CL1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CM$1283:CM1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CN$1283:CN1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CO$1283:CO1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CP$1283:CP1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CR$1283:CR1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CS$1283:CS1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CT$1283:CT1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CU$1283:CU1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CV$1283:CV1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CW$1283:CW1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CX$1283:CX1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CY$1283:CY1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DA$1283:DA1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DB$1283:DB1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DC$1283:DC1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DD$1283:DD1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DE$1283:DE1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DF$1283:DF1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DG$1283:DG1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DH$1283:DH1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DI$1283:DI1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DK$1283:DK1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DL$1283:DL1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DM$1283:DM1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DN$1283:DN1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DO$1283:DO1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DP$1283:DP1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DR$1283:DR1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DS$1283:DS1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DT$1283:DT1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DU$1283:DU1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DV$1283:DV1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DW$1283:DW1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DX$1283:DX1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DY$1283:DY1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(EA$1283:EA1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(EB$1283:EB1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(EC$1283:EC1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(ED$1283:ED1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(EE$1283:EE1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(EF$1283:EF1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(EG$1283:EG1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(EH$1283:EH1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},{"$f":"SUMIFS(EI$1283:EI1792,$A$1283:$A1792,$A1793,$D$1283:$D1792,$C1793)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1793,$D$882:$D$1269,$C1793)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,1,"all_amortization","total_debt_service","","Suite 19 - Blank",{"$f":"SUMIFS(G$1283:G1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(H$1283:H1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(I$1283:I1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(J$1283:J1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(K$1283:K1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(L$1283:L1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(M$1283:M1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(N$1283:N1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(O$1283:O1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(P$1283:P1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(Q$1283:Q1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(R$1283:R1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(S$1283:S1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(T$1283:T1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(U$1283:U1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(V$1283:V1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(W$1283:W1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(X$1283:X1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(Y$1283:Y1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(Z$1283:Z1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AA$1283:AA1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AB$1283:AB1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AC$1283:AC1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AD$1283:AD1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AE$1283:AE1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AF$1283:AF1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AG$1283:AG1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AH$1283:AH1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AI$1283:AI1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AK$1283:AK1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AL$1283:AL1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AM$1283:AM1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AN$1283:AN1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AO$1283:AO1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AP$1283:AP1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AR$1283:AR1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AS$1283:AS1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AT$1283:AT1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AU$1283:AU1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AV$1283:AV1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AW$1283:AW1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AX$1283:AX1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AY$1283:AY1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BA$1283:BA1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BB$1283:BB1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BC$1283:BC1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BD$1283:BD1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BE$1283:BE1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BF$1283:BF1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BG$1283:BG1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BH$1283:BH1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BI$1283:BI1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BK$1283:BK1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BL$1283:BL1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BM$1283:BM1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BN$1283:BN1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BO$1283:BO1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BP$1283:BP1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BR$1283:BR1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BS$1283:BS1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BT$1283:BT1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BU$1283:BU1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BV$1283:BV1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BW$1283:BW1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BX$1283:BX1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BY$1283:BY1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CA$1283:CA1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CB$1283:CB1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CC$1283:CC1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CD$1283:CD1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CE$1283:CE1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CF$1283:CF1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CG$1283:CG1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CH$1283:CH1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CI$1283:CI1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CK$1283:CK1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CL$1283:CL1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CM$1283:CM1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CN$1283:CN1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CO$1283:CO1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CP$1283:CP1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CR$1283:CR1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CS$1283:CS1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CT$1283:CT1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CU$1283:CU1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CV$1283:CV1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CW$1283:CW1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CX$1283:CX1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CY$1283:CY1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DA$1283:DA1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DB$1283:DB1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DC$1283:DC1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DD$1283:DD1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DE$1283:DE1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DF$1283:DF1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DG$1283:DG1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DH$1283:DH1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DI$1283:DI1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DK$1283:DK1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DL$1283:DL1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DM$1283:DM1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DN$1283:DN1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DO$1283:DO1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DP$1283:DP1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DR$1283:DR1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DS$1283:DS1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DT$1283:DT1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DU$1283:DU1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DV$1283:DV1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DW$1283:DW1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DX$1283:DX1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DY$1283:DY1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(EA$1283:EA1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(EB$1283:EB1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(EC$1283:EC1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(ED$1283:ED1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(EE$1283:EE1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(EF$1283:EF1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(EG$1283:EG1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(EH$1283:EH1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},{"$f":"SUMIFS(EI$1283:EI1805,$A$1283:$A1805,$A1806,$D$1283:$D1805,$C1806)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1806,$D$882:$D$1269,$C1806)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,1,"levered_net_cash_flow_before_partnership_costs","levered_net_cash_flow","","Suite 19 - Blank",{"$f":"SUMIFS(G$1283:G1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(H$1283:H1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(I$1283:I1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(J$1283:J1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(K$1283:K1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(L$1283:L1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(M$1283:M1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(N$1283:N1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(O$1283:O1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(P$1283:P1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(Q$1283:Q1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(R$1283:R1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(S$1283:S1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(T$1283:T1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(U$1283:U1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(V$1283:V1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(W$1283:W1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(X$1283:X1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(Y$1283:Y1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(Z$1283:Z1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AA$1283:AA1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AB$1283:AB1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AC$1283:AC1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AD$1283:AD1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AE$1283:AE1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AF$1283:AF1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AG$1283:AG1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AH$1283:AH1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AI$1283:AI1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AK$1283:AK1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AL$1283:AL1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AM$1283:AM1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AN$1283:AN1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AO$1283:AO1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AP$1283:AP1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AR$1283:AR1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AS$1283:AS1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AT$1283:AT1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AU$1283:AU1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AV$1283:AV1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AW$1283:AW1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AX$1283:AX1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AY$1283:AY1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BA$1283:BA1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BB$1283:BB1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BC$1283:BC1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BD$1283:BD1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BE$1283:BE1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BF$1283:BF1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BG$1283:BG1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BH$1283:BH1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BI$1283:BI1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BK$1283:BK1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BL$1283:BL1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BM$1283:BM1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BN$1283:BN1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BO$1283:BO1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BP$1283:BP1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BR$1283:BR1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BS$1283:BS1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BT$1283:BT1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BU$1283:BU1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BV$1283:BV1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BW$1283:BW1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BX$1283:BX1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BY$1283:BY1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CA$1283:CA1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CB$1283:CB1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CC$1283:CC1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CD$1283:CD1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CE$1283:CE1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CF$1283:CF1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CG$1283:CG1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CH$1283:CH1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CI$1283:CI1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CK$1283:CK1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CL$1283:CL1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CM$1283:CM1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CN$1283:CN1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CO$1283:CO1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CP$1283:CP1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CR$1283:CR1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CS$1283:CS1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CT$1283:CT1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CU$1283:CU1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CV$1283:CV1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CW$1283:CW1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CX$1283:CX1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CY$1283:CY1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DA$1283:DA1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DB$1283:DB1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DC$1283:DC1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DD$1283:DD1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DE$1283:DE1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DF$1283:DF1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DG$1283:DG1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DH$1283:DH1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DI$1283:DI1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DK$1283:DK1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DL$1283:DL1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DM$1283:DM1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DN$1283:DN1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DO$1283:DO1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DP$1283:DP1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DR$1283:DR1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DS$1283:DS1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DT$1283:DT1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DU$1283:DU1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DV$1283:DV1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DW$1283:DW1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DX$1283:DX1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DY$1283:DY1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(EA$1283:EA1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(EB$1283:EB1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(EC$1283:EC1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(ED$1283:ED1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(EE$1283:EE1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(EF$1283:EF1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(EG$1283:EG1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(EH$1283:EH1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},{"$f":"SUMIFS(EI$1283:EI1812,$A$1283:$A1812,$A1813,$D$1283:$D1812,$C1813)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1813,$D$882:$D$1269,$C1813)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[20,1,"net_rental_income","effective_gross_revenue","","Suite 20 - Blank",{"$f":"SUMIFS(G$1283:G1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(H$1283:H1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(I$1283:I1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(J$1283:J1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(K$1283:K1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(L$1283:L1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(M$1283:M1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(N$1283:N1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(O$1283:O1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(P$1283:P1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(Q$1283:Q1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(R$1283:R1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(S$1283:S1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(T$1283:T1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(U$1283:U1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(V$1283:V1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(W$1283:W1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(X$1283:X1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(Y$1283:Y1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(Z$1283:Z1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AA$1283:AA1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AB$1283:AB1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AC$1283:AC1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AD$1283:AD1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AE$1283:AE1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AF$1283:AF1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AG$1283:AG1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AH$1283:AH1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AI$1283:AI1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AK$1283:AK1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AL$1283:AL1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AM$1283:AM1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AN$1283:AN1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AO$1283:AO1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AP$1283:AP1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AR$1283:AR1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AS$1283:AS1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AT$1283:AT1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AU$1283:AU1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AV$1283:AV1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AW$1283:AW1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AX$1283:AX1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AY$1283:AY1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BA$1283:BA1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BB$1283:BB1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BC$1283:BC1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BD$1283:BD1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BE$1283:BE1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BF$1283:BF1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BG$1283:BG1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BH$1283:BH1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BI$1283:BI1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BK$1283:BK1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BL$1283:BL1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BM$1283:BM1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BN$1283:BN1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BO$1283:BO1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BP$1283:BP1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BR$1283:BR1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BS$1283:BS1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BT$1283:BT1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BU$1283:BU1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BV$1283:BV1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BW$1283:BW1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BX$1283:BX1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BY$1283:BY1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CA$1283:CA1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CB$1283:CB1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CC$1283:CC1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CD$1283:CD1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CE$1283:CE1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CF$1283:CF1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CG$1283:CG1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CH$1283:CH1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CI$1283:CI1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CK$1283:CK1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CL$1283:CL1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CM$1283:CM1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CN$1283:CN1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CO$1283:CO1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CP$1283:CP1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CR$1283:CR1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CS$1283:CS1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CT$1283:CT1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CU$1283:CU1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CV$1283:CV1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CW$1283:CW1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CX$1283:CX1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CY$1283:CY1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DA$1283:DA1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DB$1283:DB1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DC$1283:DC1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DD$1283:DD1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DE$1283:DE1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DF$1283:DF1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DG$1283:DG1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DH$1283:DH1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DI$1283:DI1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DK$1283:DK1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DL$1283:DL1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DM$1283:DM1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DN$1283:DN1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DO$1283:DO1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DP$1283:DP1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DR$1283:DR1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DS$1283:DS1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DT$1283:DT1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DU$1283:DU1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DV$1283:DV1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DW$1283:DW1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DX$1283:DX1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DY$1283:DY1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(EA$1283:EA1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(EB$1283:EB1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(EC$1283:EC1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(ED$1283:ED1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(EE$1283:EE1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(EF$1283:EF1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(EG$1283:EG1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(EH$1283:EH1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},{"$f":"SUMIFS(EI$1283:EI1819,$A$1283:$A1819,$A1820,$D$1283:$D1819,$C1820)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1820,$D$882:$D$1269,$C1820)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[20,1,"unlevered_net_cash_flow","levered_net_cash_flow_before_partnership_costs","","Suite 20 - Blank",{"$f":"SUMIFS(G$1283:G1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(H$1283:H1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(I$1283:I1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(J$1283:J1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(K$1283:K1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(L$1283:L1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(M$1283:M1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(N$1283:N1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(O$1283:O1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(P$1283:P1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(Q$1283:Q1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(R$1283:R1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(S$1283:S1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(T$1283:T1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(U$1283:U1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(V$1283:V1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(W$1283:W1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(X$1283:X1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(Y$1283:Y1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(Z$1283:Z1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AA$1283:AA1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AB$1283:AB1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AC$1283:AC1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AD$1283:AD1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AE$1283:AE1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AF$1283:AF1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AG$1283:AG1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AH$1283:AH1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AI$1283:AI1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AK$1283:AK1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AL$1283:AL1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AM$1283:AM1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AN$1283:AN1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AO$1283:AO1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AP$1283:AP1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AR$1283:AR1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AS$1283:AS1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AT$1283:AT1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AU$1283:AU1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AV$1283:AV1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AW$1283:AW1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AX$1283:AX1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AY$1283:AY1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BA$1283:BA1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BB$1283:BB1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BC$1283:BC1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BD$1283:BD1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BE$1283:BE1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BF$1283:BF1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BG$1283:BG1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BH$1283:BH1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BI$1283:BI1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BK$1283:BK1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BL$1283:BL1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BM$1283:BM1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BN$1283:BN1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BO$1283:BO1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BP$1283:BP1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BR$1283:BR1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BS$1283:BS1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BT$1283:BT1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BU$1283:BU1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BV$1283:BV1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BW$1283:BW1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BX$1283:BX1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BY$1283:BY1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CA$1283:CA1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CB$1283:CB1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CC$1283:CC1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CD$1283:CD1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CE$1283:CE1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CF$1283:CF1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CG$1283:CG1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CH$1283:CH1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CI$1283:CI1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CK$1283:CK1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CL$1283:CL1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CM$1283:CM1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CN$1283:CN1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CO$1283:CO1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CP$1283:CP1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CR$1283:CR1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CS$1283:CS1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CT$1283:CT1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CU$1283:CU1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CV$1283:CV1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CW$1283:CW1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CX$1283:CX1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CY$1283:CY1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DA$1283:DA1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DB$1283:DB1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DC$1283:DC1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DD$1283:DD1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DE$1283:DE1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DF$1283:DF1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DG$1283:DG1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DH$1283:DH1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DI$1283:DI1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DK$1283:DK1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DL$1283:DL1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DM$1283:DM1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DN$1283:DN1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DO$1283:DO1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DP$1283:DP1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DR$1283:DR1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DS$1283:DS1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DT$1283:DT1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DU$1283:DU1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DV$1283:DV1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DW$1283:DW1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DX$1283:DX1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DY$1283:DY1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(EA$1283:EA1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(EB$1283:EB1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(EC$1283:EC1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(ED$1283:ED1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(EE$1283:EE1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(EF$1283:EF1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(EG$1283:EG1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(EH$1283:EH1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},{"$f":"SUMIFS(EI$1283:EI1831,$A$1283:$A1831,$A1832,$D$1283:$D1831,$C1832)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1832,$D$882:$D$1269,$C1832)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["bldg",1,"all_base_rent","net_rental_income","","Building General",{"$f":"SUMIFS(G$1283:G1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(H$1283:H1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(I$1283:I1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(J$1283:J1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(K$1283:K1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(L$1283:L1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(M$1283:M1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(N$1283:N1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(O$1283:O1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(P$1283:P1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(Q$1283:Q1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(R$1283:R1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(S$1283:S1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(T$1283:T1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(U$1283:U1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(V$1283:V1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(W$1283:W1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(X$1283:X1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(Y$1283:Y1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(Z$1283:Z1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AA$1283:AA1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AB$1283:AB1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AC$1283:AC1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AD$1283:AD1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AE$1283:AE1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AF$1283:AF1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AG$1283:AG1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AH$1283:AH1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AI$1283:AI1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AK$1283:AK1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AL$1283:AL1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AM$1283:AM1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AN$1283:AN1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AO$1283:AO1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AP$1283:AP1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AR$1283:AR1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AS$1283:AS1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AT$1283:AT1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AU$1283:AU1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AV$1283:AV1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AW$1283:AW1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AX$1283:AX1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AY$1283:AY1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BA$1283:BA1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BB$1283:BB1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BC$1283:BC1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BD$1283:BD1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BE$1283:BE1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BF$1283:BF1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BG$1283:BG1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BH$1283:BH1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BI$1283:BI1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BK$1283:BK1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BL$1283:BL1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BM$1283:BM1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BN$1283:BN1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BO$1283:BO1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BP$1283:BP1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BR$1283:BR1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BS$1283:BS1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BT$1283:BT1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BU$1283:BU1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BV$1283:BV1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BW$1283:BW1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BX$1283:BX1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BY$1283:BY1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CA$1283:CA1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CB$1283:CB1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CC$1283:CC1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CD$1283:CD1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CE$1283:CE1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CF$1283:CF1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CG$1283:CG1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CH$1283:CH1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CI$1283:CI1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CK$1283:CK1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CL$1283:CL1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CM$1283:CM1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CN$1283:CN1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CO$1283:CO1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CP$1283:CP1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CR$1283:CR1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CS$1283:CS1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CT$1283:CT1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CU$1283:CU1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CV$1283:CV1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CW$1283:CW1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CX$1283:CX1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CY$1283:CY1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DA$1283:DA1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DB$1283:DB1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DC$1283:DC1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DD$1283:DD1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DE$1283:DE1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DF$1283:DF1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DG$1283:DG1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DH$1283:DH1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DI$1283:DI1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DK$1283:DK1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DL$1283:DL1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DM$1283:DM1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DN$1283:DN1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DO$1283:DO1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DP$1283:DP1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DR$1283:DR1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DS$1283:DS1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DT$1283:DT1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DU$1283:DU1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DV$1283:DV1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DW$1283:DW1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DX$1283:DX1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DY$1283:DY1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(EA$1283:EA1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(EB$1283:EB1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(EC$1283:EC1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(ED$1283:ED1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(EE$1283:EE1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(EF$1283:EF1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(EG$1283:EG1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(EH$1283:EH1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},{"$f":"SUMIFS(EI$1283:EI1843,$A$1283:$A1843,$A1844,$D$1283:$D1843,$C1844)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1844,$D$882:$D$1269,$C1844)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["bldg",1,"effective_gross_revenue","noi","","Building General",{"$f":"SUMIFS(G$1283:G1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(H$1283:H1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(I$1283:I1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(J$1283:J1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(K$1283:K1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(L$1283:L1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(M$1283:M1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(N$1283:N1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(O$1283:O1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(P$1283:P1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(Q$1283:Q1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(R$1283:R1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(S$1283:S1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(T$1283:T1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(U$1283:U1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(V$1283:V1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(W$1283:W1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(X$1283:X1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(Y$1283:Y1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(Z$1283:Z1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AA$1283:AA1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AB$1283:AB1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AC$1283:AC1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AD$1283:AD1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AE$1283:AE1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AF$1283:AF1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AG$1283:AG1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AH$1283:AH1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AI$1283:AI1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AJ$1283:AJ1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AK$1283:AK1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AL$1283:AL1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AM$1283:AM1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AN$1283:AN1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AO$1283:AO1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AP$1283:AP1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AQ$1283:AQ1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AR$1283:AR1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AS$1283:AS1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AT$1283:AT1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AU$1283:AU1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AV$1283:AV1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AW$1283:AW1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AX$1283:AX1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AY$1283:AY1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(AZ$1283:AZ1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(BA$1283:BA1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(BB$1283:BB1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(BC$1283:BC1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(BD$1283:BD1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(BE$1283:BE1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(BF$1283:BF1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(BG$1283:BG1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(BH$1283:BH1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(BI$1283:BI1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(BJ$1283:BJ1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(BK$1283:BK1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(BL$1283:BL1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(BM$1283:BM1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(BN$1283:BN1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(BO$1283:BO1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":5555.5555555555557},{"$f":"SUMIFS(BP$1283:BP1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(BR$1283:BR1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(BS$1283:BS1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(BT$1283:BT1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(BU$1283:BU1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(BV$1283:BV1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(BW$1283:BW1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(BX$1283:BX1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(BY$1283:BY1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CA$1283:CA1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CB$1283:CB1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CC$1283:CC1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CD$1283:CD1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CE$1283:CE1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CF$1283:CF1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CG$1283:CG1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CH$1283:CH1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CI$1283:CI1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CK$1283:CK1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CL$1283:CL1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CM$1283:CM1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CN$1283:CN1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CO$1283:CO1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CP$1283:CP1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CR$1283:CR1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CS$1283:CS1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CT$1283:CT1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CU$1283:CU1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CV$1283:CV1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CW$1283:CW1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CX$1283:CX1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CY$1283:CY1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DA$1283:DA1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DB$1283:DB1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DC$1283:DC1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DD$1283:DD1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DE$1283:DE1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DF$1283:DF1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DG$1283:DG1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DH$1283:DH1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DI$1283:DI1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DK$1283:DK1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DL$1283:DL1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DM$1283:DM1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DN$1283:DN1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DO$1283:DO1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DP$1283:DP1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DR$1283:DR1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DS$1283:DS1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DT$1283:DT1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DU$1283:DU1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DV$1283:DV1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DW$1283:DW1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DX$1283:DX1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DY$1283:DY1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(EA$1283:EA1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(EB$1283:EB1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(EC$1283:EC1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(ED$1283:ED1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(EE$1283:EE1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(EF$1283:EF1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(EG$1283:EG1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(EH$1283:EH1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},{"$f":"SUMIFS(EI$1283:EI1850,$A$1283:$A1850,$A1851,$D$1283:$D1850,$C1851)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1851,$D$882:$D$1269,$C1851)","v":0},null,333333.3333333336,66666.666666666672,66666.666666666672,null,null,null,null,null,0,66666.666666666672,66666.666666666672,66666.666666666672,66666.666666666672,66666.666666666672,0,0,0,0,0,0,null,333333.33333333337]
["bldg",1,"total_debt_service","levered_net_cash_flow_before_partnership_costs","","Building General",{"$f":"SUMIFS(G$1283:G1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(H$1283:H1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-27295},{"$f":"SUMIFS(I$1283:I1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-27295},{"$f":"SUMIFS(J$1283:J1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-27295},{"$f":"SUMIFS(K$1283:K1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-27295},{"$f":"SUMIFS(L$1283:L1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-27295},{"$f":"SUMIFS(M$1283:M1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-27295},{"$f":"SUMIFS(N$1283:N1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-27295},{"$f":"SUMIFS(O$1283:O1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-27295},{"$f":"SUMIFS(P$1283:P1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-27295},{"$f":"SUMIFS(Q$1283:Q1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-27295},{"$f":"SUMIFS(R$1283:R1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-27295},{"$f":"SUMIFS(S$1283:S1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-27295},{"$f":"SUMIFS(T$1283:T1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(U$1283:U1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(V$1283:V1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(W$1283:W1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(X$1283:X1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(Y$1283:Y1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(Z$1283:Z1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AA$1283:AA1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AB$1283:AB1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AC$1283:AC1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AD$1283:AD1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AE$1283:AE1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AF$1283:AF1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AG$1283:AG1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AH$1283:AH1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AI$1283:AI1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AJ$1283:AJ1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AK$1283:AK1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AL$1283:AL1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AM$1283:AM1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AN$1283:AN1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AO$1283:AO1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AP$1283:AP1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AQ$1283:AQ1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AR$1283:AR1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AS$1283:AS1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AT$1283:AT1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AU$1283:AU1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AV$1283:AV1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AW$1283:AW1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AX$1283:AX1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AY$1283:AY1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(AZ$1283:AZ1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(BA$1283:BA1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(BB$1283:BB1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(BC$1283:BC1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(BD$1283:BD1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(BE$1283:BE1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(BF$1283:BF1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(BG$1283:BG1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(BH$1283:BH1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(BI$1283:BI1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(BJ$1283:BJ1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(BK$1283:BK1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(BL$1283:BL1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(BM$1283:BM1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(BN$1283:BN1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(BO$1283:BO1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":-31600.085561679174},{"$f":"SUMIFS(BP$1283:BP1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(BR$1283:BR1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(BS$1283:BS1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(BT$1283:BT1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(BU$1283:BU1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(BV$1283:BV1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(BW$1283:BW1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(BX$1283:BX1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(BY$1283:BY1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CA$1283:CA1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CB$1283:CB1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CC$1283:CC1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CD$1283:CD1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CE$1283:CE1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CF$1283:CF1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CG$1283:CG1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CH$1283:CH1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CI$1283:CI1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CK$1283:CK1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CL$1283:CL1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CM$1283:CM1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CN$1283:CN1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CO$1283:CO1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CP$1283:CP1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CR$1283:CR1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CS$1283:CS1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CT$1283:CT1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CU$1283:CU1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CV$1283:CV1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CW$1283:CW1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CX$1283:CX1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CY$1283:CY1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DA$1283:DA1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DB$1283:DB1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DC$1283:DC1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DD$1283:DD1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DE$1283:DE1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DF$1283:DF1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DG$1283:DG1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DH$1283:DH1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DI$1283:DI1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DK$1283:DK1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DL$1283:DL1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DM$1283:DM1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DN$1283:DN1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DO$1283:DO1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DP$1283:DP1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DR$1283:DR1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DS$1283:DS1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DT$1283:DT1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DU$1283:DU1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DV$1283:DV1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DW$1283:DW1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DX$1283:DX1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DY$1283:DY1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(EA$1283:EA1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(EB$1283:EB1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(EC$1283:EC1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(ED$1283:ED1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(EE$1283:EE1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(EF$1283:EF1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(EG$1283:EG1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(EH$1283:EH1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},{"$f":"SUMIFS(EI$1283:EI1862,$A$1283:$A1862,$A1863,$D$1283:$D1862,$C1863)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1863,$D$882:$D$1269,$C1863)","v":0},null,-1844344.1069606016,-327540,-379201.02674015006,null,null,null,null,null,0,-327540,-379201.02674015006,-379201.02674015006,-379201.02674015006,-379201.02674015006,0,0,0,0,0,0,null,-1844344.1069606002]
["bldg",1,"all_loan_fees","total_loan_balance_and_fees","","Building General",{"$f":"SUMIFS(G$1283:G1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(G$882:G$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":-40942.5},{"$f":"SUMIFS(H$1283:H1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(H$882:H$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(I$1283:I1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(I$882:I$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(J$1283:J1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(J$882:J$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(K$1283:K1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(K$882:K$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(L$1283:L1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(L$882:L$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(M$1283:M1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(M$882:M$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(N$1283:N1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(N$882:N$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(O$1283:O1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(O$882:O$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(P$1283:P1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(P$882:P$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(Q$1283:Q1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(Q$882:Q$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(R$1283:R1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(R$882:R$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(S$1283:S1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(S$882:S$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(T$1283:T1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(T$882:T$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(U$1283:U1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(U$882:U$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(V$1283:V1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(V$882:V$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(W$1283:W1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(W$882:W$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(X$1283:X1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(X$882:X$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(Y$1283:Y1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(Y$882:Y$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(Z$1283:Z1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(Z$882:Z$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AA$1283:AA1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AA$882:AA$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AB$1283:AB1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AB$882:AB$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AC$1283:AC1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AC$882:AC$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AD$1283:AD1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AD$882:AD$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AE$1283:AE1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AE$882:AE$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AF$1283:AF1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AF$882:AF$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AG$1283:AG1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AG$882:AG$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AH$1283:AH1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AH$882:AH$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AI$1283:AI1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AI$882:AI$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AJ$1283:AJ1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AJ$882:AJ$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AK$1283:AK1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AK$882:AK$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AL$1283:AL1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AL$882:AL$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AM$1283:AM1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AM$882:AM$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AN$1283:AN1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AN$882:AN$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AO$1283:AO1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AO$882:AO$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AP$1283:AP1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AP$882:AP$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AQ$1283:AQ1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AQ$882:AQ$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AR$1283:AR1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AR$882:AR$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AS$1283:AS1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AS$882:AS$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AT$1283:AT1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AT$882:AT$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AU$1283:AU1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AU$882:AU$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AV$1283:AV1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AV$882:AV$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AW$1283:AW1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AW$882:AW$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AX$1283:AX1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AX$882:AX$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AY$1283:AY1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AY$882:AY$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(AZ$1283:AZ1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(AZ$882:AZ$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BA$1283:BA1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BA$882:BA$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BB$1283:BB1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BB$882:BB$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BC$1283:BC1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BC$882:BC$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BD$1283:BD1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BD$882:BD$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BE$1283:BE1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BE$882:BE$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BF$1283:BF1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BF$882:BF$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BG$1283:BG1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BG$882:BG$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BH$1283:BH1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BH$882:BH$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BI$1283:BI1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BI$882:BI$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BJ$1283:BJ1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BJ$882:BJ$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BK$1283:BK1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BK$882:BK$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BL$1283:BL1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BL$882:BL$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BM$1283:BM1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BM$882:BM$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BN$1283:BN1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BN$882:BN$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BO$1283:BO1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BO$882:BO$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BP$1283:BP1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BP$882:BP$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BQ$1283:BQ1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BQ$882:BQ$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BR$1283:BR1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BR$882:BR$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BS$1283:BS1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BS$882:BS$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BT$1283:BT1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BT$882:BT$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BU$1283:BU1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BU$882:BU$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BV$1283:BV1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BV$882:BV$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BW$1283:BW1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BW$882:BW$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BX$1283:BX1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BX$882:BX$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BY$1283:BY1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BY$882:BY$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(BZ$1283:BZ1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(BZ$882:BZ$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CA$1283:CA1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CA$882:CA$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CB$1283:CB1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CB$882:CB$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CC$1283:CC1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CC$882:CC$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CD$1283:CD1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CD$882:CD$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CE$1283:CE1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CE$882:CE$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CF$1283:CF1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CF$882:CF$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CG$1283:CG1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CG$882:CG$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CH$1283:CH1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CH$882:CH$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CI$1283:CI1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CI$882:CI$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CJ$1283:CJ1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CJ$882:CJ$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CK$1283:CK1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CK$882:CK$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CL$1283:CL1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CL$882:CL$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CM$1283:CM1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CM$882:CM$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CN$1283:CN1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CN$882:CN$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CO$1283:CO1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CO$882:CO$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CP$1283:CP1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CP$882:CP$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CQ$1283:CQ1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CQ$882:CQ$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CR$1283:CR1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CR$882:CR$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CS$1283:CS1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CS$882:CS$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CT$1283:CT1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CT$882:CT$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CU$1283:CU1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CU$882:CU$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CV$1283:CV1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CV$882:CV$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CW$1283:CW1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CW$882:CW$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CX$1283:CX1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CX$882:CX$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CY$1283:CY1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CY$882:CY$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(CZ$1283:CZ1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(CZ$882:CZ$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DA$1283:DA1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DA$882:DA$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DB$1283:DB1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DB$882:DB$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DC$1283:DC1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DC$882:DC$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DD$1283:DD1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DD$882:DD$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DE$1283:DE1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DE$882:DE$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DF$1283:DF1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DF$882:DF$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DG$1283:DG1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DG$882:DG$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DH$1283:DH1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DH$882:DH$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DI$1283:DI1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DI$882:DI$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DJ$1283:DJ1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DJ$882:DJ$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DK$1283:DK1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DK$882:DK$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DL$1283:DL1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DL$882:DL$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DM$1283:DM1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DM$882:DM$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DN$1283:DN1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DN$882:DN$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DO$1283:DO1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DO$882:DO$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DP$1283:DP1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DP$882:DP$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DQ$1283:DQ1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DQ$882:DQ$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DR$1283:DR1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DR$882:DR$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DS$1283:DS1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DS$882:DS$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DT$1283:DT1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DT$882:DT$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DU$1283:DU1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DU$882:DU$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DV$1283:DV1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DV$882:DV$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DW$1283:DW1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DW$882:DW$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DX$1283:DX1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DX$882:DX$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DY$1283:DY1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DY$882:DY$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(DZ$1283:DZ1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(DZ$882:DZ$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(EA$1283:EA1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(EA$882:EA$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(EB$1283:EB1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(EB$882:EB$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(EC$1283:EC1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(EC$882:EC$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(ED$1283:ED1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(ED$882:ED$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(EE$1283:EE1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(EE$882:EE$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(EF$1283:EF1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(EF$882:EF$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(EG$1283:EG1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(EG$882:EG$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(EH$1283:EH1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(EH$882:EH$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},{"$f":"SUMIFS(EI$1283:EI1865,$A$1283:$A1865,$A1866,$D$1283:$D1865,$C1866)+SUMIFS(EI$882:EI$1269,$A$882:$A$1269,$A1866,$D$882:$D$1269,$C1866)","v":0},null,-40942.5,0,0,null,null,null,null,null,-40942.5,0,0,0,0,0,0,0,0,0,0,0,null,-40942.5]
[null,null,null,null,""]
[1,1,"noi","cash_flow_before_debt_service","","Suite 1 - Example Tenant Lease",{"$f":"SUMIFS(G$1875:G1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(H$1875:H1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":57779.935675408211},{"$f":"SUMIFS(I$1875:I1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":57782.598378156836},{"$f":"SUMIFS(J$1875:J1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":57785.266565637154},{"$f":"SUMIFS(K$1875:K1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":57787.940249146821},{"$f":"SUMIFS(L$1875:L1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":57790.619440006754},{"$f":"SUMIFS(M$1875:M1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":57793.304149561198},{"$f":"SUMIFS(N$1875:N1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":57795.994389177751},{"$f":"SUMIFS(O$1875:O1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":57798.690170247442},{"$f":"SUMIFS(P$1875:P1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":59104.715972269856},{"$f":"SUMIFS(Q$1875:Q1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":59107.42287051279},{"$f":"SUMIFS(R$1875:R1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":59110.135344522911},{"$f":"SUMIFS(S$1875:S1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":59112.853405785369},{"$f":"SUMIFS(T$1875:T1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":59217.630504700639},{"$f":"SUMIFS(U$1875:U1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":59220.359775017976},{"$f":"SUMIFS(V$1875:V1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":59223.094667185302},{"$f":"SUMIFS(W$1875:W1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":59225.83519278271},{"$f":"SUMIFS(X$1875:X1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":59228.581363414145},{"$f":"SUMIFS(Y$1875:Y1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":59231.333190707446},{"$f":"SUMIFS(Z$1875:Z1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":59234.090686314412},{"$f":"SUMIFS(AA$1875:AA1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":59236.853861910844},{"$f":"SUMIFS(AB$1875:AB1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":60575.530308983827},{"$f":"SUMIFS(AC$1875:AC1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":60578.304879682837},{"$f":"SUMIFS(AD$1875:AD1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":60581.085165543205},{"$f":"SUMIFS(AE$1875:AE1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":60583.871178337227},{"$f":"SUMIFS(AF$1875:AF1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":60691.267704725382},{"$f":"SUMIFS(AG$1875:AG1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":60694.065206800653},{"$f":"SUMIFS(AH$1875:AH1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":60696.868471272159},{"$f":"SUMIFS(AI$1875:AI1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":60699.677510009504},{"$f":"SUMIFS(AJ$1875:AJ1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":60702.492334906725},{"$f":"SUMIFS(AK$1875:AK1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":60705.312957882357},{"$f":"SUMIFS(AL$1875:AL1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":60708.1393908795},{"$f":"SUMIFS(AM$1875:AM1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":60710.971645865844},{"$f":"SUMIFS(AN$1875:AN1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":62083.115004115636},{"$f":"SUMIFS(AO$1875:AO1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":62085.95893908212},{"$f":"SUMIFS(AP$1875:AP1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":62088.808732088997},{"$f":"SUMIFS(AQ$1875:AQ1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":62091.664395202868},{"$f":"SUMIFS(AR$1875:AR1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":62201.745834750727},{"$f":"SUMIFS(AS$1875:AS1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":62204.61327437788},{"$f":"SUMIFS(AT$1875:AT1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":62207.486620461175},{"$f":"SUMIFS(AU$1875:AU1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":62210.365885166953},{"$f":"SUMIFS(AV$1875:AV1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":62213.251080686605},{"$f":"SUMIFS(AW$1875:AW1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":62216.14221923663},{"$f":"SUMIFS(AX$1875:AX1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":62219.039313058696},{"$f":"SUMIFS(AY$1875:AY1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":62221.942374419697},{"$f":"SUMIFS(AZ$1875:AZ1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":63628.389316625733},{"$f":"SUMIFS(BA$1875:BA1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":63631.304349966384},{"$f":"SUMIFS(BB$1875:BB1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":63634.225387798433},{"$f":"SUMIFS(BC$1875:BC1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":63637.152442490151},{"$f":"SUMIFS(BD$1875:BD1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":63749.985918026709},{"$f":"SUMIFS(BE$1875:BE1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":63752.925043644536},{"$f":"SUMIFS(BF$1875:BF1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":63755.870223379912},{"$f":"SUMIFS(BG$1875:BG1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":63758.82146970334},{"$f":"SUMIFS(BH$1875:BH1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":63761.778795110979},{"$f":"SUMIFS(BI$1875:BI1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":63764.742212124751},{"$f":"SUMIFS(BJ$1875:BJ1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":63767.711733292374},{"$f":"SUMIFS(BK$1875:BK1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":63770.6873711874},{"$f":"SUMIFS(BL$1875:BL1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":65212.295486948606},{"$f":"SUMIFS(BM$1875:BM1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":65215.283396122773},{"$f":"SUMIFS(BN$1875:BN1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":65218.277459900622},{"$f":"SUMIFS(BO$1875:BO1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":65221.277690959629},{"$f":"SUMIFS(BP$1875:BP1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(BQ$1875:BQ1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(BR$1875:BR1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(BS$1875:BS1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(BT$1875:BT1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(BU$1875:BU1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(BV$1875:BV1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(BW$1875:BW1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(BX$1875:BX1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(BY$1875:BY1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(BZ$1875:BZ1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CA$1875:CA1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CB$1875:CB1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CC$1875:CC1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CD$1875:CD1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CE$1875:CE1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CF$1875:CF1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CG$1875:CG1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CH$1875:CH1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CI$1875:CI1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CJ$1875:CJ1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CK$1875:CK1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CL$1875:CL1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CM$1875:CM1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CN$1875:CN1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CO$1875:CO1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CP$1875:CP1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CQ$1875:CQ1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CR$1875:CR1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CS$1875:CS1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CT$1875:CT1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CU$1875:CU1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CV$1875:CV1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CW$1875:CW1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CX$1875:CX1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CY$1875:CY1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(CZ$1875:CZ1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DA$1875:DA1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DB$1875:DB1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DC$1875:DC1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DD$1875:DD1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DE$1875:DE1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DF$1875:DF1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DG$1875:DG1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DH$1875:DH1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DI$1875:DI1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DJ$1875:DJ1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DK$1875:DK1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DL$1875:DL1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DM$1875:DM1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DN$1875:DN1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DO$1875:DO1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DP$1875:DP1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DQ$1875:DQ1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DR$1875:DR1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DS$1875:DS1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DT$1875:DT1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DU$1875:DU1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DV$1875:DV1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DW$1875:DW1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DX$1875:DX1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DY$1875:DY1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(DZ$1875:DZ1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(EA$1875:EA1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(EB$1875:EB1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(EC$1875:EC1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(ED$1875:ED1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(EE$1875:EE1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(EF$1875:EF1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(EG$1875:EG1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(EH$1875:EH1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},{"$f":"SUMIFS(EI$1875:EI1884,$A$1875:$A1884,$A1885,$D$1875:$D1884,$C1885)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A1885,$D$882:$D$1278,$C1885)","v":0},null,3672019.7045772863,698749.47661043319,770949.65680040151,null,null,null,null,null,0,698749.47661043319,716136.5707745807,733958.34229283174,752225.65809903899,770949.65680040151,0,0,0,0,0,0,null,3672019.7045772863]
[1,1,"unlevered_net_cash_flow","levered_net_cash_flow_before_partnership_costs","","Suite 1 - Example Tenant Lease",{"$f":"SUMIFS(G$1875:G1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(H$1875:H1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":57779.935675408211},{"$f":"SUMIFS(I$1875:I1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":57782.598378156836},{"$f":"SUMIFS(J$1875:J1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":57785.266565637154},{"$f":"SUMIFS(K$1875:K1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":57787.940249146821},{"$f":"SUMIFS(L$1875:L1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":57790.619440006754},{"$f":"SUMIFS(M$1875:M1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":57793.304149561198},{"$f":"SUMIFS(N$1875:N1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":57795.994389177751},{"$f":"SUMIFS(O$1875:O1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":57798.690170247442},{"$f":"SUMIFS(P$1875:P1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":59104.715972269856},{"$f":"SUMIFS(Q$1875:Q1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":59107.42287051279},{"$f":"SUMIFS(R$1875:R1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":59110.135344522911},{"$f":"SUMIFS(S$1875:S1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":59112.853405785369},{"$f":"SUMIFS(T$1875:T1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":59217.630504700639},{"$f":"SUMIFS(U$1875:U1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":59220.359775017976},{"$f":"SUMIFS(V$1875:V1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":59223.094667185302},{"$f":"SUMIFS(W$1875:W1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":59225.83519278271},{"$f":"SUMIFS(X$1875:X1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":59228.581363414145},{"$f":"SUMIFS(Y$1875:Y1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":59231.333190707446},{"$f":"SUMIFS(Z$1875:Z1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":59234.090686314412},{"$f":"SUMIFS(AA$1875:AA1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":59236.853861910844},{"$f":"SUMIFS(AB$1875:AB1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":60575.530308983827},{"$f":"SUMIFS(AC$1875:AC1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":60578.304879682837},{"$f":"SUMIFS(AD$1875:AD1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":60581.085165543205},{"$f":"SUMIFS(AE$1875:AE1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":60583.871178337227},{"$f":"SUMIFS(AF$1875:AF1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":60691.267704725382},{"$f":"SUMIFS(AG$1875:AG1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":60694.065206800653},{"$f":"SUMIFS(AH$1875:AH1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":60696.868471272159},{"$f":"SUMIFS(AI$1875:AI1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":60699.677510009504},{"$f":"SUMIFS(AJ$1875:AJ1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":60702.492334906725},{"$f":"SUMIFS(AK$1875:AK1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":60705.312957882357},{"$f":"SUMIFS(AL$1875:AL1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":60708.1393908795},{"$f":"SUMIFS(AM$1875:AM1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":60710.971645865844},{"$f":"SUMIFS(AN$1875:AN1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":62083.115004115636},{"$f":"SUMIFS(AO$1875:AO1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":62085.95893908212},{"$f":"SUMIFS(AP$1875:AP1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":62088.808732088997},{"$f":"SUMIFS(AQ$1875:AQ1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":62091.664395202868},{"$f":"SUMIFS(AR$1875:AR1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":62201.745834750727},{"$f":"SUMIFS(AS$1875:AS1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":62204.61327437788},{"$f":"SUMIFS(AT$1875:AT1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":62207.486620461175},{"$f":"SUMIFS(AU$1875:AU1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":62210.365885166953},{"$f":"SUMIFS(AV$1875:AV1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":62213.251080686605},{"$f":"SUMIFS(AW$1875:AW1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":62216.14221923663},{"$f":"SUMIFS(AX$1875:AX1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":62219.039313058696},{"$f":"SUMIFS(AY$1875:AY1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":62221.942374419697},{"$f":"SUMIFS(AZ$1875:AZ1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":63628.389316625733},{"$f":"SUMIFS(BA$1875:BA1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":63631.304349966384},{"$f":"SUMIFS(BB$1875:BB1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":63634.225387798433},{"$f":"SUMIFS(BC$1875:BC1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":63637.152442490151},{"$f":"SUMIFS(BD$1875:BD1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":63749.985918026709},{"$f":"SUMIFS(BE$1875:BE1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":63752.925043644536},{"$f":"SUMIFS(BF$1875:BF1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":63755.870223379912},{"$f":"SUMIFS(BG$1875:BG1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":63758.82146970334},{"$f":"SUMIFS(BH$1875:BH1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":63761.778795110979},{"$f":"SUMIFS(BI$1875:BI1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":63764.742212124751},{"$f":"SUMIFS(BJ$1875:BJ1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":63767.711733292374},{"$f":"SUMIFS(BK$1875:BK1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":63770.6873711874},{"$f":"SUMIFS(BL$1875:BL1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":65212.295486948606},{"$f":"SUMIFS(BM$1875:BM1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":65215.283396122773},{"$f":"SUMIFS(BN$1875:BN1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":65218.277459900622},{"$f":"SUMIFS(BO$1875:BO1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":65221.277690959629},{"$f":"SUMIFS(BP$1875:BP1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(BQ$1875:BQ1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(BR$1875:BR1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(BS$1875:BS1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(BT$1875:BT1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(BU$1875:BU1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(BV$1875:BV1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(BW$1875:BW1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(BX$1875:BX1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(BY$1875:BY1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(BZ$1875:BZ1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CA$1875:CA1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CB$1875:CB1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CC$1875:CC1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CD$1875:CD1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CE$1875:CE1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CF$1875:CF1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CG$1875:CG1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CH$1875:CH1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CI$1875:CI1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CJ$1875:CJ1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CK$1875:CK1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CL$1875:CL1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CM$1875:CM1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CN$1875:CN1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CO$1875:CO1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CP$1875:CP1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CQ$1875:CQ1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CR$1875:CR1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CS$1875:CS1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CT$1875:CT1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CU$1875:CU1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CV$1875:CV1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CW$1875:CW1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CX$1875:CX1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CY$1875:CY1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(CZ$1875:CZ1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DA$1875:DA1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DB$1875:DB1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DC$1875:DC1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DD$1875:DD1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DE$1875:DE1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DF$1875:DF1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DG$1875:DG1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DH$1875:DH1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DI$1875:DI1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DJ$1875:DJ1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DK$1875:DK1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DL$1875:DL1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DM$1875:DM1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DN$1875:DN1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DO$1875:DO1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DP$1875:DP1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DQ$1875:DQ1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DR$1875:DR1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DS$1875:DS1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DT$1875:DT1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DU$1875:DU1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DV$1875:DV1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DW$1875:DW1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DX$1875:DX1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DY$1875:DY1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(DZ$1875:DZ1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(EA$1875:EA1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(EB$1875:EB1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(EC$1875:EC1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(ED$1875:ED1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(EE$1875:EE1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(EF$1875:EF1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(EG$1875:EG1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(EH$1875:EH1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},{"$f":"SUMIFS(EI$1875:EI1891,$A$1875:$A1891,$A1892,$D$1875:$D1891,$C1892)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A1892,$D$882:$D$1278,$C1892)","v":0},null,3672019.7045772863,698749.47661043319,770949.65680040151,null,null,null,null,null,0,698749.47661043319,716136.5707745807,733958.34229283174,752225.65809903899,770949.65680040151,0,0,0,0,0,0,null,3672019.7045772863]
[2,1,"all_base_rent","net_rental_income","","Suite 2 - Shop",{"$f":"SUMIFS(G$1875:G1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(H$1875:H1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(I$1875:I1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(J$1875:J1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(K$1875:K1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(L$1875:L1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(M$1875:M1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(N$1875:N1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(O$1875:O1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(P$1875:P1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15000},{"$f":"SUMIFS(Q$1875:Q1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15000},{"$f":"SUMIFS(R$1875:R1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15000},{"$f":"SUMIFS(S$1875:S1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15000},{"$f":"SUMIFS(T$1875:T1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15000},{"$f":"SUMIFS(U$1875:U1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15000},{"$f":"SUMIFS(V$1875:V1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15000},{"$f":"SUMIFS(W$1875:W1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15000},{"$f":"SUMIFS(X$1875:X1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15000},{"$f":"SUMIFS(Y$1875:Y1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15000},{"$f":"SUMIFS(Z$1875:Z1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15000},{"$f":"SUMIFS(AA$1875:AA1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15000},{"$f":"SUMIFS(AB$1875:AB1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15375},{"$f":"SUMIFS(AC$1875:AC1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15375},{"$f":"SUMIFS(AD$1875:AD1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15375},{"$f":"SUMIFS(AE$1875:AE1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15375},{"$f":"SUMIFS(AF$1875:AF1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15375},{"$f":"SUMIFS(AG$1875:AG1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15375},{"$f":"SUMIFS(AH$1875:AH1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15375},{"$f":"SUMIFS(AI$1875:AI1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15375},{"$f":"SUMIFS(AJ$1875:AJ1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15375},{"$f":"SUMIFS(AK$1875:AK1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15375},{"$f":"SUMIFS(AL$1875:AL1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15375},{"$f":"SUMIFS(AM$1875:AM1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15375},{"$f":"SUMIFS(AN$1875:AN1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15759.375},{"$f":"SUMIFS(AO$1875:AO1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15759.375},{"$f":"SUMIFS(AP$1875:AP1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15759.375},{"$f":"SUMIFS(AQ$1875:AQ1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15759.375},{"$f":"SUMIFS(AR$1875:AR1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15759.375},{"$f":"SUMIFS(AS$1875:AS1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15759.375},{"$f":"SUMIFS(AT$1875:AT1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15759.375},{"$f":"SUMIFS(AU$1875:AU1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15759.375},{"$f":"SUMIFS(AV$1875:AV1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15759.375},{"$f":"SUMIFS(AW$1875:AW1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15759.375},{"$f":"SUMIFS(AX$1875:AX1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15759.375},{"$f":"SUMIFS(AY$1875:AY1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":15759.375},{"$f":"SUMIFS(AZ$1875:AZ1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":16153.359374999998},{"$f":"SUMIFS(BA$1875:BA1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":16153.359374999998},{"$f":"SUMIFS(BB$1875:BB1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":16153.359374999998},{"$f":"SUMIFS(BC$1875:BC1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":16153.359374999998},{"$f":"SUMIFS(BD$1875:BD1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":16153.359374999998},{"$f":"SUMIFS(BE$1875:BE1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":16153.359374999998},{"$f":"SUMIFS(BF$1875:BF1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":16153.359374999998},{"$f":"SUMIFS(BG$1875:BG1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":16153.359374999998},{"$f":"SUMIFS(BH$1875:BH1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":16153.359374999998},{"$f":"SUMIFS(BI$1875:BI1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":16153.359374999998},{"$f":"SUMIFS(BJ$1875:BJ1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":16153.359374999998},{"$f":"SUMIFS(BK$1875:BK1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":16153.359374999998},{"$f":"SUMIFS(BL$1875:BL1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":16557.193359374996},{"$f":"SUMIFS(BM$1875:BM1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":16557.193359374996},{"$f":"SUMIFS(BN$1875:BN1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":16557.193359374996},{"$f":"SUMIFS(BO$1875:BO1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":16557.193359374996},{"$f":"SUMIFS(BP$1875:BP1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(BQ$1875:BQ1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(BR$1875:BR1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(BS$1875:BS1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(BT$1875:BT1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(BU$1875:BU1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(BV$1875:BV1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(BW$1875:BW1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(BX$1875:BX1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(BY$1875:BY1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(BZ$1875:BZ1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CA$1875:CA1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CB$1875:CB1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CC$1875:CC1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CD$1875:CD1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CE$1875:CE1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CF$1875:CF1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CG$1875:CG1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CH$1875:CH1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CI$1875:CI1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CJ$1875:CJ1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CK$1875:CK1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CL$1875:CL1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CM$1875:CM1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CN$1875:CN1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CO$1875:CO1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CP$1875:CP1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CQ$1875:CQ1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CR$1875:CR1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CS$1875:CS1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CT$1875:CT1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CU$1875:CU1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CV$1875:CV1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CW$1875:CW1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CX$1875:CX1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CY$1875:CY1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(CZ$1875:CZ1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DA$1875:DA1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DB$1875:DB1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DC$1875:DC1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DD$1875:DD1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DE$1875:DE1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DF$1875:DF1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DG$1875:DG1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DH$1875:DH1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DI$1875:DI1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DJ$1875:DJ1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DK$1875:DK1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DL$1875:DL1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DM$1875:DM1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DN$1875:DN1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DO$1875:DO1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DP$1875:DP1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DQ$1875:DQ1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DR$1875:DR1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DS$1875:DS1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DT$1875:DT1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DU$1875:DU1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DV$1875:DV1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DW$1875:DW1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DX$1875:DX1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DY$1875:DY1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(DZ$1875:DZ1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(EA$1875:EA1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(EB$1875:EB1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(EC$1875:EC1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(ED$1875:ED1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(EE$1875:EE1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(EF$1875:EF1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(EG$1875:EG1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(EH$1875:EH1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},{"$f":"SUMIFS(EI$1875:EI1903,$A$1875:$A1903,$A1904,$D$1875:$D1903,$C1904)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A1904,$D$882:$D$1278,$C1904)","v":0},null,813681.5859375,60000,195455.64843749997,null,null,null,null,null,0,60000,181500,186037.5,190688.4375,195455.64843749997,0,0,0,0,0,0,null,813681.5859375]
[2,1,"total_leasing_costs","total_leasing_and_capital_costs","","Suite 2 - Shop",{"$f":"SUMIFS(G$1875:G1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(H$1875:H1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(I$1875:I1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(J$1875:J1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(K$1875:K1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(L$1875:L1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(M$1875:M1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(N$1875:N1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(O$1875:O1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":-105676.87132055663},{"$f":"SUMIFS(P$1875:P1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(Q$1875:Q1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(R$1875:R1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(S$1875:S1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(T$1875:T1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(U$1875:U1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(V$1875:V1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(W$1875:W1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(X$1875:X1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(Y$1875:Y1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(Z$1875:Z1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AA$1875:AA1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AB$1875:AB1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AC$1875:AC1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AD$1875:AD1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AE$1875:AE1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AF$1875:AF1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AG$1875:AG1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AH$1875:AH1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AI$1875:AI1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AJ$1875:AJ1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AK$1875:AK1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AL$1875:AL1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AM$1875:AM1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AN$1875:AN1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AO$1875:AO1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AP$1875:AP1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AQ$1875:AQ1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AR$1875:AR1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AS$1875:AS1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AT$1875:AT1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AU$1875:AU1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AV$1875:AV1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AW$1875:AW1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AX$1875:AX1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AY$1875:AY1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(AZ$1875:AZ1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BA$1875:BA1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BB$1875:BB1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BC$1875:BC1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BD$1875:BD1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BE$1875:BE1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BF$1875:BF1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BG$1875:BG1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BH$1875:BH1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BI$1875:BI1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BJ$1875:BJ1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BK$1875:BK1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BL$1875:BL1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BM$1875:BM1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BN$1875:BN1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BO$1875:BO1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BP$1875:BP1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BQ$1875:BQ1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BR$1875:BR1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BS$1875:BS1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BT$1875:BT1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BU$1875:BU1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BV$1875:BV1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BW$1875:BW1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BX$1875:BX1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BY$1875:BY1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(BZ$1875:BZ1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CA$1875:CA1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CB$1875:CB1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CC$1875:CC1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CD$1875:CD1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CE$1875:CE1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CF$1875:CF1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CG$1875:CG1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CH$1875:CH1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CI$1875:CI1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CJ$1875:CJ1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CK$1875:CK1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CL$1875:CL1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CM$1875:CM1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CN$1875:CN1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CO$1875:CO1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CP$1875:CP1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CQ$1875:CQ1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CR$1875:CR1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CS$1875:CS1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CT$1875:CT1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CU$1875:CU1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CV$1875:CV1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CW$1875:CW1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CX$1875:CX1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CY$1875:CY1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(CZ$1875:CZ1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DA$1875:DA1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DB$1875:DB1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DC$1875:DC1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DD$1875:DD1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DE$1875:DE1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DF$1875:DF1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DG$1875:DG1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DH$1875:DH1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DI$1875:DI1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DJ$1875:DJ1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DK$1875:DK1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DL$1875:DL1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DM$1875:DM1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DN$1875:DN1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DO$1875:DO1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DP$1875:DP1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DQ$1875:DQ1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DR$1875:DR1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DS$1875:DS1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DT$1875:DT1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DU$1875:DU1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DV$1875:DV1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DW$1875:DW1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DX$1875:DX1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DY$1875:DY1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(DZ$1875:DZ1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(EA$1875:EA1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(EB$1875:EB1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(EC$1875:EC1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(ED$1875:ED1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(EE$1875:EE1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(EF$1875:EF1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(EG$1875:EG1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(EH$1875:EH1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},{"$f":"SUMIFS(EI$1875:EI1915,$A$1875:$A1915,$A1916,$D$1875:$D1915,$C1916)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A1916,$D$882:$D$1278,$C1916)","v":0},null,-105676.87132055663,-105676.87132055663,0,null,null,null,null,null,0,-105676.87132055663,0,0,0,0,0,0,0,0,0,0,null,-105676.87132055663]
[2,1,"total_debt_service","levered_net_cash_flow_before_partnership_costs","","Suite 2 - Shop",{"$f":"SUMIFS(G$1875:G1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(H$1875:H1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(I$1875:I1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(J$1875:J1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(K$1875:K1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(L$1875:L1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(M$1875:M1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(N$1875:N1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(O$1875:O1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(P$1875:P1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(Q$1875:Q1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(R$1875:R1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(S$1875:S1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(T$1875:T1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(U$1875:U1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(V$1875:V1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(W$1875:W1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(X$1875:X1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(Y$1875:Y1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(Z$1875:Z1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AA$1875:AA1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AB$1875:AB1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AC$1875:AC1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AD$1875:AD1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AE$1875:AE1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AF$1875:AF1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AG$1875:AG1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AH$1875:AH1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AI$1875:AI1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AJ$1875:AJ1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AK$1875:AK1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AL$1875:AL1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AM$1875:AM1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AN$1875:AN1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AO$1875:AO1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AP$1875:AP1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AQ$1875:AQ1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AR$1875:AR1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AS$1875:AS1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AT$1875:AT1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AU$1875:AU1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AV$1875:AV1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AW$1875:AW1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AX$1875:AX1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AY$1875:AY1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(AZ$1875:AZ1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BA$1875:BA1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BB$1875:BB1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BC$1875:BC1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BD$1875:BD1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BE$1875:BE1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BF$1875:BF1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BG$1875:BG1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BH$1875:BH1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BI$1875:BI1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BJ$1875:BJ1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BK$1875:BK1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BL$1875:BL1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BM$1875:BM1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BN$1875:BN1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BO$1875:BO1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BP$1875:BP1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BQ$1875:BQ1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BR$1875:BR1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BS$1875:BS1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BT$1875:BT1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BU$1875:BU1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BV$1875:BV1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BW$1875:BW1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BX$1875:BX1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BY$1875:BY1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(BZ$1875:BZ1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CA$1875:CA1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CB$1875:CB1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CC$1875:CC1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CD$1875:CD1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CE$1875:CE1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CF$1875:CF1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CG$1875:CG1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CH$1875:CH1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CI$1875:CI1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CJ$1875:CJ1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CK$1875:CK1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CL$1875:CL1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CM$1875:CM1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CN$1875:CN1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CO$1875:CO1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CP$1875:CP1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CQ$1875:CQ1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CR$1875:CR1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CS$1875:CS1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CT$1875:CT1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CU$1875:CU1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CV$1875:CV1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CW$1875:CW1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CX$1875:CX1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CY$1875:CY1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(CZ$1875:CZ1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DA$1875:DA1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DB$1875:DB1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DC$1875:DC1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DD$1875:DD1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DE$1875:DE1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DF$1875:DF1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DG$1875:DG1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DH$1875:DH1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DI$1875:DI1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DJ$1875:DJ1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DK$1875:DK1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DL$1875:DL1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DM$1875:DM1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DN$1875:DN1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DO$1875:DO1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DP$1875:DP1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DQ$1875:DQ1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DR$1875:DR1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DS$1875:DS1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DT$1875:DT1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DU$1875:DU1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DV$1875:DV1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DW$1875:DW1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DX$1875:DX1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DY$1875:DY1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(DZ$1875:DZ1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(EA$1875:EA1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(EB$1875:EB1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(EC$1875:EC1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(ED$1875:ED1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(EE$1875:EE1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(EF$1875:EF1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(EG$1875:EG1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(EH$1875:EH1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},{"$f":"SUMIFS(EI$1875:EI1922,$A$1875:$A1922,$A1923,$D$1875:$D1922,$C1923)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A1923,$D$882:$D$1278,$C1923)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[3,1,"all_credit_loss","net_rental_income","","Suite 3 - Blank",{"$f":"SUMIFS(G$1875:G1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(H$1875:H1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(I$1875:I1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(J$1875:J1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(K$1875:K1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(L$1875:L1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(M$1875:M1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(N$1875:N1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(O$1875:O1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(P$1875:P1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(Q$1875:Q1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(R$1875:R1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(S$1875:S1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(T$1875:T1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(U$1875:U1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(V$1875:V1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(W$1875:W1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(X$1875:X1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(Y$1875:Y1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(Z$1875:Z1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AA$1875:AA1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AB$1875:AB1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AC$1875:AC1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AD$1875:AD1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AE$1875:AE1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AF$1875:AF1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AG$1875:AG1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AH$1875:AH1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AI$1875:AI1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AJ$1875:AJ1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AK$1875:AK1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AL$1875:AL1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AM$1875:AM1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AN$1875:AN1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AO$1875:AO1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AP$1875:AP1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AQ$1875:AQ1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AR$1875:AR1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AS$1875:AS1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AT$1875:AT1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AU$1875:AU1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AV$1875:AV1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AW$1875:AW1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AX$1875:AX1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AY$1875:AY1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(AZ$1875:AZ1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BA$1875:BA1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BB$1875:BB1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BC$1875:BC1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BD$1875:BD1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BE$1875:BE1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BF$1875:BF1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BG$1875:BG1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BH$1875:BH1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BI$1875:BI1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BJ$1875:BJ1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BK$1875:BK1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BL$1875:BL1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BM$1875:BM1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BN$1875:BN1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BO$1875:BO1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BP$1875:BP1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BQ$1875:BQ1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BR$1875:BR1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BS$1875:BS1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BT$1875:BT1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BU$1875:BU1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BV$1875:BV1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BW$1875:BW1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BX$1875:BX1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BY$1875:BY1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(BZ$1875:BZ1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CA$1875:CA1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CB$1875:CB1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CC$1875:CC1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CD$1875:CD1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CE$1875:CE1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CF$1875:CF1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CG$1875:CG1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CH$1875:CH1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CI$1875:CI1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CJ$1875:CJ1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CK$1875:CK1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CL$1875:CL1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CM$1875:CM1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CN$1875:CN1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CO$1875:CO1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CP$1875:CP1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CQ$1875:CQ1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CR$1875:CR1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CS$1875:CS1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CT$1875:CT1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CU$1875:CU1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CV$1875:CV1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CW$1875:CW1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CX$1875:CX1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CY$1875:CY1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(CZ$1875:CZ1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DA$1875:DA1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DB$1875:DB1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DC$1875:DC1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DD$1875:DD1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DE$1875:DE1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DF$1875:DF1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DG$1875:DG1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DH$1875:DH1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DI$1875:DI1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DJ$1875:DJ1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DK$1875:DK1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DL$1875:DL1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DM$1875:DM1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DN$1875:DN1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DO$1875:DO1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DP$1875:DP1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DQ$1875:DQ1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DR$1875:DR1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DS$1875:DS1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DT$1875:DT1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DU$1875:DU1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DV$1875:DV1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DW$1875:DW1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DX$1875:DX1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DY$1875:DY1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(DZ$1875:DZ1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(EA$1875:EA1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(EB$1875:EB1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(EC$1875:EC1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(ED$1875:ED1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(EE$1875:EE1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(EF$1875:EF1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(EG$1875:EG1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(EH$1875:EH1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},{"$f":"SUMIFS(EI$1875:EI1934,$A$1875:$A1934,$A1935,$D$1875:$D1934,$C1935)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A1935,$D$882:$D$1278,$C1935)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[3,1,"all_tenant_improvements","total_leasing_costs","","Suite 3 - Blank",{"$f":"SUMIFS(G$1875:G1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(H$1875:H1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(I$1875:I1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(J$1875:J1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(K$1875:K1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(L$1875:L1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(M$1875:M1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(N$1875:N1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(O$1875:O1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(P$1875:P1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(Q$1875:Q1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(R$1875:R1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(S$1875:S1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(T$1875:T1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(U$1875:U1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(V$1875:V1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(W$1875:W1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(X$1875:X1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(Y$1875:Y1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(Z$1875:Z1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AA$1875:AA1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AB$1875:AB1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AC$1875:AC1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AD$1875:AD1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AE$1875:AE1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AF$1875:AF1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AG$1875:AG1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AH$1875:AH1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AI$1875:AI1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AJ$1875:AJ1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AK$1875:AK1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AL$1875:AL1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AM$1875:AM1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AN$1875:AN1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AO$1875:AO1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AP$1875:AP1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AQ$1875:AQ1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AR$1875:AR1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AS$1875:AS1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AT$1875:AT1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AU$1875:AU1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AV$1875:AV1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AW$1875:AW1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AX$1875:AX1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AY$1875:AY1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(AZ$1875:AZ1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BA$1875:BA1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BB$1875:BB1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BC$1875:BC1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BD$1875:BD1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BE$1875:BE1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BF$1875:BF1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BG$1875:BG1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BH$1875:BH1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BI$1875:BI1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BJ$1875:BJ1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BK$1875:BK1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BL$1875:BL1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BM$1875:BM1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BN$1875:BN1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BO$1875:BO1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BP$1875:BP1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BQ$1875:BQ1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BR$1875:BR1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BS$1875:BS1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BT$1875:BT1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BU$1875:BU1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BV$1875:BV1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BW$1875:BW1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BX$1875:BX1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BY$1875:BY1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(BZ$1875:BZ1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CA$1875:CA1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CB$1875:CB1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CC$1875:CC1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CD$1875:CD1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CE$1875:CE1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CF$1875:CF1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CG$1875:CG1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CH$1875:CH1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CI$1875:CI1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CJ$1875:CJ1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CK$1875:CK1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CL$1875:CL1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CM$1875:CM1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CN$1875:CN1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CO$1875:CO1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CP$1875:CP1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CQ$1875:CQ1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CR$1875:CR1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CS$1875:CS1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CT$1875:CT1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CU$1875:CU1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CV$1875:CV1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CW$1875:CW1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CX$1875:CX1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CY$1875:CY1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(CZ$1875:CZ1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DA$1875:DA1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DB$1875:DB1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DC$1875:DC1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DD$1875:DD1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DE$1875:DE1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DF$1875:DF1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DG$1875:DG1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DH$1875:DH1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DI$1875:DI1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DJ$1875:DJ1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DK$1875:DK1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DL$1875:DL1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DM$1875:DM1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DN$1875:DN1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DO$1875:DO1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DP$1875:DP1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DQ$1875:DQ1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DR$1875:DR1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DS$1875:DS1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DT$1875:DT1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DU$1875:DU1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DV$1875:DV1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DW$1875:DW1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DX$1875:DX1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DY$1875:DY1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(DZ$1875:DZ1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(EA$1875:EA1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(EB$1875:EB1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(EC$1875:EC1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(ED$1875:ED1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(EE$1875:EE1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(EF$1875:EF1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(EG$1875:EG1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(EH$1875:EH1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},{"$f":"SUMIFS(EI$1875:EI1941,$A$1875:$A1941,$A1942,$D$1875:$D1941,$C1942)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A1942,$D$882:$D$1278,$C1942)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[3,1,"total_acquisition_and_sale","unlevered_net_cash_flow","","Suite 3 - Blank",{"$f":"SUMIFS(G$1875:G1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(H$1875:H1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(I$1875:I1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(J$1875:J1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(K$1875:K1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(L$1875:L1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(M$1875:M1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(N$1875:N1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(O$1875:O1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(P$1875:P1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(Q$1875:Q1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(R$1875:R1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(S$1875:S1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(T$1875:T1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(U$1875:U1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(V$1875:V1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(W$1875:W1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(X$1875:X1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(Y$1875:Y1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(Z$1875:Z1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AA$1875:AA1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AB$1875:AB1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AC$1875:AC1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AD$1875:AD1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AE$1875:AE1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AF$1875:AF1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AG$1875:AG1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AH$1875:AH1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AI$1875:AI1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AJ$1875:AJ1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AK$1875:AK1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AL$1875:AL1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AM$1875:AM1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AN$1875:AN1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AO$1875:AO1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AP$1875:AP1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AQ$1875:AQ1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AR$1875:AR1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AS$1875:AS1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AT$1875:AT1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AU$1875:AU1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AV$1875:AV1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AW$1875:AW1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AX$1875:AX1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AY$1875:AY1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(AZ$1875:AZ1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BA$1875:BA1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BB$1875:BB1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BC$1875:BC1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BD$1875:BD1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BE$1875:BE1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BF$1875:BF1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BG$1875:BG1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BH$1875:BH1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BI$1875:BI1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BJ$1875:BJ1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BK$1875:BK1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BL$1875:BL1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BM$1875:BM1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BN$1875:BN1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BO$1875:BO1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BP$1875:BP1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BQ$1875:BQ1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BR$1875:BR1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BS$1875:BS1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BT$1875:BT1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BU$1875:BU1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BV$1875:BV1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BW$1875:BW1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BX$1875:BX1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BY$1875:BY1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(BZ$1875:BZ1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CA$1875:CA1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CB$1875:CB1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CC$1875:CC1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CD$1875:CD1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CE$1875:CE1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CF$1875:CF1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CG$1875:CG1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CH$1875:CH1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CI$1875:CI1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CJ$1875:CJ1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CK$1875:CK1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CL$1875:CL1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CM$1875:CM1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CN$1875:CN1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CO$1875:CO1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CP$1875:CP1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CQ$1875:CQ1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CR$1875:CR1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CS$1875:CS1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CT$1875:CT1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CU$1875:CU1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CV$1875:CV1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CW$1875:CW1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CX$1875:CX1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CY$1875:CY1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(CZ$1875:CZ1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DA$1875:DA1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DB$1875:DB1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DC$1875:DC1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DD$1875:DD1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DE$1875:DE1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DF$1875:DF1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DG$1875:DG1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DH$1875:DH1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DI$1875:DI1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DJ$1875:DJ1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DK$1875:DK1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DL$1875:DL1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DM$1875:DM1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DN$1875:DN1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DO$1875:DO1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DP$1875:DP1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DQ$1875:DQ1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DR$1875:DR1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DS$1875:DS1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DT$1875:DT1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DU$1875:DU1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DV$1875:DV1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DW$1875:DW1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DX$1875:DX1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DY$1875:DY1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(DZ$1875:DZ1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(EA$1875:EA1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(EB$1875:EB1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(EC$1875:EC1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(ED$1875:ED1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(EE$1875:EE1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(EF$1875:EF1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(EG$1875:EG1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(EH$1875:EH1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},{"$f":"SUMIFS(EI$1875:EI1946,$A$1875:$A1946,$A1947,$D$1875:$D1946,$C1947)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A1947,$D$882:$D$1278,$C1947)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[3,1,"total_partnership_expenses","levered_net_cash_flow","","Suite 3 - Blank",{"$f":"SUMIFS(G$1875:G1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(H$1875:H1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(I$1875:I1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(J$1875:J1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(K$1875:K1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(L$1875:L1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(M$1875:M1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(N$1875:N1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(O$1875:O1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(P$1875:P1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(Q$1875:Q1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(R$1875:R1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(S$1875:S1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(T$1875:T1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(U$1875:U1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(V$1875:V1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(W$1875:W1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(X$1875:X1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(Y$1875:Y1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(Z$1875:Z1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AA$1875:AA1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AB$1875:AB1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AC$1875:AC1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AD$1875:AD1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AE$1875:AE1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AF$1875:AF1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AG$1875:AG1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AH$1875:AH1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AI$1875:AI1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AJ$1875:AJ1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AK$1875:AK1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AL$1875:AL1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AM$1875:AM1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AN$1875:AN1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AO$1875:AO1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AP$1875:AP1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AQ$1875:AQ1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AR$1875:AR1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AS$1875:AS1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AT$1875:AT1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AU$1875:AU1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AV$1875:AV1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AW$1875:AW1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AX$1875:AX1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AY$1875:AY1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(AZ$1875:AZ1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BA$1875:BA1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BB$1875:BB1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BC$1875:BC1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BD$1875:BD1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BE$1875:BE1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BF$1875:BF1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BG$1875:BG1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BH$1875:BH1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BI$1875:BI1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BJ$1875:BJ1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BK$1875:BK1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BL$1875:BL1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BM$1875:BM1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BN$1875:BN1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BO$1875:BO1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BP$1875:BP1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BQ$1875:BQ1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BR$1875:BR1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BS$1875:BS1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BT$1875:BT1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BU$1875:BU1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BV$1875:BV1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BW$1875:BW1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BX$1875:BX1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BY$1875:BY1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(BZ$1875:BZ1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CA$1875:CA1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CB$1875:CB1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CC$1875:CC1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CD$1875:CD1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CE$1875:CE1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CF$1875:CF1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CG$1875:CG1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CH$1875:CH1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CI$1875:CI1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CJ$1875:CJ1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CK$1875:CK1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CL$1875:CL1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CM$1875:CM1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CN$1875:CN1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CO$1875:CO1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CP$1875:CP1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CQ$1875:CQ1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CR$1875:CR1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CS$1875:CS1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CT$1875:CT1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CU$1875:CU1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CV$1875:CV1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CW$1875:CW1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CX$1875:CX1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CY$1875:CY1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(CZ$1875:CZ1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DA$1875:DA1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DB$1875:DB1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DC$1875:DC1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DD$1875:DD1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DE$1875:DE1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DF$1875:DF1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DG$1875:DG1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DH$1875:DH1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DI$1875:DI1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DJ$1875:DJ1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DK$1875:DK1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DL$1875:DL1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DM$1875:DM1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DN$1875:DN1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DO$1875:DO1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DP$1875:DP1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DQ$1875:DQ1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DR$1875:DR1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DS$1875:DS1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DT$1875:DT1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DU$1875:DU1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DV$1875:DV1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DW$1875:DW1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DX$1875:DX1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DY$1875:DY1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(DZ$1875:DZ1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(EA$1875:EA1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(EB$1875:EB1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(EC$1875:EC1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(ED$1875:ED1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(EE$1875:EE1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(EF$1875:EF1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(EG$1875:EG1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(EH$1875:EH1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},{"$f":"SUMIFS(EI$1875:EI1957,$A$1875:$A1957,$A1958,$D$1875:$D1957,$C1958)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A1958,$D$882:$D$1278,$C1958)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,1,"all_cam_reimbursements","total_other_income","","Suite 4 - Blank",{"$f":"SUMIFS(G$1875:G1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(H$1875:H1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(I$1875:I1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(J$1875:J1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(K$1875:K1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(L$1875:L1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(M$1875:M1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(N$1875:N1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(O$1875:O1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(P$1875:P1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(Q$1875:Q1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(R$1875:R1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(S$1875:S1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(T$1875:T1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(U$1875:U1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(V$1875:V1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(W$1875:W1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(X$1875:X1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(Y$1875:Y1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(Z$1875:Z1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AA$1875:AA1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AB$1875:AB1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AC$1875:AC1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AD$1875:AD1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AE$1875:AE1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AF$1875:AF1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AG$1875:AG1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AH$1875:AH1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AI$1875:AI1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AJ$1875:AJ1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AK$1875:AK1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AL$1875:AL1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AM$1875:AM1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AN$1875:AN1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AO$1875:AO1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AP$1875:AP1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AQ$1875:AQ1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AR$1875:AR1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AS$1875:AS1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AT$1875:AT1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AU$1875:AU1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AV$1875:AV1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AW$1875:AW1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AX$1875:AX1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AY$1875:AY1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(AZ$1875:AZ1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BA$1875:BA1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BB$1875:BB1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BC$1875:BC1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BD$1875:BD1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BE$1875:BE1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BF$1875:BF1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BG$1875:BG1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BH$1875:BH1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BI$1875:BI1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BJ$1875:BJ1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BK$1875:BK1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BL$1875:BL1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BM$1875:BM1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BN$1875:BN1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BO$1875:BO1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BP$1875:BP1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BQ$1875:BQ1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BR$1875:BR1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BS$1875:BS1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BT$1875:BT1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BU$1875:BU1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BV$1875:BV1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BW$1875:BW1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BX$1875:BX1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BY$1875:BY1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(BZ$1875:BZ1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CA$1875:CA1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CB$1875:CB1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CC$1875:CC1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CD$1875:CD1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CE$1875:CE1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CF$1875:CF1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CG$1875:CG1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CH$1875:CH1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CI$1875:CI1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CJ$1875:CJ1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CK$1875:CK1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CL$1875:CL1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CM$1875:CM1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CN$1875:CN1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CO$1875:CO1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CP$1875:CP1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CQ$1875:CQ1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CR$1875:CR1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CS$1875:CS1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CT$1875:CT1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CU$1875:CU1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CV$1875:CV1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CW$1875:CW1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CX$1875:CX1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CY$1875:CY1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(CZ$1875:CZ1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DA$1875:DA1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DB$1875:DB1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DC$1875:DC1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DD$1875:DD1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DE$1875:DE1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DF$1875:DF1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DG$1875:DG1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DH$1875:DH1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DI$1875:DI1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DJ$1875:DJ1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DK$1875:DK1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DL$1875:DL1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DM$1875:DM1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DN$1875:DN1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DO$1875:DO1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DP$1875:DP1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DQ$1875:DQ1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DR$1875:DR1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DS$1875:DS1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DT$1875:DT1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DU$1875:DU1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DV$1875:DV1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DW$1875:DW1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DX$1875:DX1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DY$1875:DY1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(DZ$1875:DZ1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(EA$1875:EA1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(EB$1875:EB1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(EC$1875:EC1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(ED$1875:ED1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(EE$1875:EE1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(EF$1875:EF1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(EG$1875:EG1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(EH$1875:EH1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},{"$f":"SUMIFS(EI$1875:EI1964,$A$1875:$A1964,$A1965,$D$1875:$D1964,$C1965)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A1965,$D$882:$D$1278,$C1965)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4,1,"all_interest_payments","total_debt_service","","Suite 4 - Blank",{"$f":"SUMIFS(G$1875:G1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(H$1875:H1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(I$1875:I1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(J$1875:J1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(K$1875:K1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(L$1875:L1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(M$1875:M1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(N$1875:N1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(O$1875:O1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(P$1875:P1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(Q$1875:Q1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(R$1875:R1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(S$1875:S1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(T$1875:T1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(U$1875:U1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(V$1875:V1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(W$1875:W1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(X$1875:X1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(Y$1875:Y1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(Z$1875:Z1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AA$1875:AA1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AB$1875:AB1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AC$1875:AC1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AD$1875:AD1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AE$1875:AE1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AF$1875:AF1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AG$1875:AG1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AH$1875:AH1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AI$1875:AI1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AJ$1875:AJ1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AK$1875:AK1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AL$1875:AL1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AM$1875:AM1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AN$1875:AN1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AO$1875:AO1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AP$1875:AP1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AQ$1875:AQ1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AR$1875:AR1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AS$1875:AS1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AT$1875:AT1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AU$1875:AU1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AV$1875:AV1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AW$1875:AW1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AX$1875:AX1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AY$1875:AY1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(AZ$1875:AZ1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BA$1875:BA1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BB$1875:BB1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BC$1875:BC1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BD$1875:BD1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BE$1875:BE1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BF$1875:BF1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BG$1875:BG1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BH$1875:BH1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BI$1875:BI1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BJ$1875:BJ1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BK$1875:BK1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BL$1875:BL1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BM$1875:BM1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BN$1875:BN1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BO$1875:BO1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BP$1875:BP1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BQ$1875:BQ1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BR$1875:BR1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BS$1875:BS1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BT$1875:BT1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BU$1875:BU1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BV$1875:BV1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BW$1875:BW1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BX$1875:BX1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BY$1875:BY1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(BZ$1875:BZ1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CA$1875:CA1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CB$1875:CB1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CC$1875:CC1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CD$1875:CD1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CE$1875:CE1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CF$1875:CF1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CG$1875:CG1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CH$1875:CH1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CI$1875:CI1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CJ$1875:CJ1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CK$1875:CK1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CL$1875:CL1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CM$1875:CM1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CN$1875:CN1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CO$1875:CO1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CP$1875:CP1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CQ$1875:CQ1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CR$1875:CR1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CS$1875:CS1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CT$1875:CT1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CU$1875:CU1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CV$1875:CV1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CW$1875:CW1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CX$1875:CX1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CY$1875:CY1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(CZ$1875:CZ1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DA$1875:DA1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DB$1875:DB1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DC$1875:DC1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DD$1875:DD1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DE$1875:DE1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DF$1875:DF1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DG$1875:DG1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DH$1875:DH1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DI$1875:DI1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DJ$1875:DJ1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DK$1875:DK1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DL$1875:DL1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DM$1875:DM1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DN$1875:DN1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DO$1875:DO1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DP$1875:DP1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DQ$1875:DQ1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DR$1875:DR1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DS$1875:DS1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DT$1875:DT1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DU$1875:DU1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DV$1875:DV1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DW$1875:DW1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DX$1875:DX1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DY$1875:DY1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(DZ$1875:DZ1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(EA$1875:EA1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(EB$1875:EB1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(EC$1875:EC1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(ED$1875:ED1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(EE$1875:EE1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(EF$1875:EF1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(EG$1875:EG1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(EH$1875:EH1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},{"$f":"SUMIFS(EI$1875:EI1976,$A$1875:$A1976,$A1977,$D$1875:$D1976,$C1977)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A1977,$D$882:$D$1278,$C1977)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,1,"all_downtime","net_rental_income","","Suite 5 - Blank",{"$f":"SUMIFS(G$1875:G1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(H$1875:H1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(I$1875:I1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(J$1875:J1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(K$1875:K1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(L$1875:L1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(M$1875:M1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(N$1875:N1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(O$1875:O1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(P$1875:P1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(Q$1875:Q1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(R$1875:R1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(S$1875:S1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(T$1875:T1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(U$1875:U1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(V$1875:V1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(W$1875:W1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(X$1875:X1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(Y$1875:Y1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(Z$1875:Z1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AA$1875:AA1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AB$1875:AB1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AC$1875:AC1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AD$1875:AD1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AE$1875:AE1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AF$1875:AF1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AG$1875:AG1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AH$1875:AH1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AI$1875:AI1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AJ$1875:AJ1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AK$1875:AK1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AL$1875:AL1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AM$1875:AM1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AN$1875:AN1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AO$1875:AO1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AP$1875:AP1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AQ$1875:AQ1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AR$1875:AR1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AS$1875:AS1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AT$1875:AT1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AU$1875:AU1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AV$1875:AV1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AW$1875:AW1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AX$1875:AX1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AY$1875:AY1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(AZ$1875:AZ1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BA$1875:BA1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BB$1875:BB1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BC$1875:BC1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BD$1875:BD1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BE$1875:BE1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BF$1875:BF1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BG$1875:BG1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BH$1875:BH1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BI$1875:BI1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BJ$1875:BJ1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BK$1875:BK1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BL$1875:BL1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BM$1875:BM1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BN$1875:BN1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BO$1875:BO1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BP$1875:BP1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BQ$1875:BQ1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BR$1875:BR1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BS$1875:BS1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BT$1875:BT1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BU$1875:BU1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BV$1875:BV1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BW$1875:BW1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BX$1875:BX1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BY$1875:BY1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(BZ$1875:BZ1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CA$1875:CA1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CB$1875:CB1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CC$1875:CC1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CD$1875:CD1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CE$1875:CE1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CF$1875:CF1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CG$1875:CG1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CH$1875:CH1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CI$1875:CI1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CJ$1875:CJ1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CK$1875:CK1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CL$1875:CL1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CM$1875:CM1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CN$1875:CN1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CO$1875:CO1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CP$1875:CP1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CQ$1875:CQ1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CR$1875:CR1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CS$1875:CS1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CT$1875:CT1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CU$1875:CU1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CV$1875:CV1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CW$1875:CW1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CX$1875:CX1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CY$1875:CY1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(CZ$1875:CZ1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DA$1875:DA1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DB$1875:DB1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DC$1875:DC1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DD$1875:DD1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DE$1875:DE1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DF$1875:DF1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DG$1875:DG1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DH$1875:DH1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DI$1875:DI1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DJ$1875:DJ1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DK$1875:DK1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DL$1875:DL1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DM$1875:DM1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DN$1875:DN1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DO$1875:DO1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DP$1875:DP1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DQ$1875:DQ1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DR$1875:DR1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DS$1875:DS1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DT$1875:DT1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DU$1875:DU1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DV$1875:DV1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DW$1875:DW1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DX$1875:DX1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DY$1875:DY1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(DZ$1875:DZ1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(EA$1875:EA1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(EB$1875:EB1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(EC$1875:EC1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(ED$1875:ED1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(EE$1875:EE1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(EF$1875:EF1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(EG$1875:EG1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(EH$1875:EH1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},{"$f":"SUMIFS(EI$1875:EI1988,$A$1875:$A1988,$A1989,$D$1875:$D1988,$C1989)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A1989,$D$882:$D$1278,$C1989)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,1,"total_operating_expenses","noi","","Suite 5 - Blank",{"$f":"SUMIFS(G$1875:G1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(H$1875:H1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(I$1875:I1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(J$1875:J1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(K$1875:K1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(L$1875:L1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(M$1875:M1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(N$1875:N1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(O$1875:O1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(P$1875:P1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(Q$1875:Q1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(R$1875:R1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(S$1875:S1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(T$1875:T1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(U$1875:U1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(V$1875:V1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(W$1875:W1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(X$1875:X1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(Y$1875:Y1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(Z$1875:Z1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AA$1875:AA1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AB$1875:AB1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AC$1875:AC1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AD$1875:AD1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AE$1875:AE1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AF$1875:AF1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AG$1875:AG1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AH$1875:AH1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AI$1875:AI1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AJ$1875:AJ1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AK$1875:AK1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AL$1875:AL1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AM$1875:AM1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AN$1875:AN1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AO$1875:AO1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AP$1875:AP1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AQ$1875:AQ1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AR$1875:AR1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AS$1875:AS1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AT$1875:AT1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AU$1875:AU1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AV$1875:AV1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AW$1875:AW1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AX$1875:AX1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AY$1875:AY1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(AZ$1875:AZ1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BA$1875:BA1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BB$1875:BB1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BC$1875:BC1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BD$1875:BD1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BE$1875:BE1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BF$1875:BF1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BG$1875:BG1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BH$1875:BH1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BI$1875:BI1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BJ$1875:BJ1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BK$1875:BK1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BL$1875:BL1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BM$1875:BM1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BN$1875:BN1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BO$1875:BO1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BP$1875:BP1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BQ$1875:BQ1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BR$1875:BR1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BS$1875:BS1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BT$1875:BT1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BU$1875:BU1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BV$1875:BV1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BW$1875:BW1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BX$1875:BX1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BY$1875:BY1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(BZ$1875:BZ1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CA$1875:CA1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CB$1875:CB1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CC$1875:CC1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CD$1875:CD1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CE$1875:CE1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CF$1875:CF1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CG$1875:CG1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CH$1875:CH1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CI$1875:CI1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CJ$1875:CJ1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CK$1875:CK1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CL$1875:CL1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CM$1875:CM1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CN$1875:CN1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CO$1875:CO1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CP$1875:CP1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CQ$1875:CQ1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CR$1875:CR1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CS$1875:CS1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CT$1875:CT1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CU$1875:CU1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CV$1875:CV1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CW$1875:CW1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CX$1875:CX1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CY$1875:CY1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(CZ$1875:CZ1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DA$1875:DA1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DB$1875:DB1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DC$1875:DC1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DD$1875:DD1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DE$1875:DE1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DF$1875:DF1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DG$1875:DG1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DH$1875:DH1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DI$1875:DI1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DJ$1875:DJ1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DK$1875:DK1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DL$1875:DL1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DM$1875:DM1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DN$1875:DN1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DO$1875:DO1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DP$1875:DP1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DQ$1875:DQ1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DR$1875:DR1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DS$1875:DS1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DT$1875:DT1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DU$1875:DU1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DV$1875:DV1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DW$1875:DW1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DX$1875:DX1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DY$1875:DY1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(DZ$1875:DZ1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(EA$1875:EA1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(EB$1875:EB1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(EC$1875:EC1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(ED$1875:ED1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(EE$1875:EE1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(EF$1875:EF1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(EG$1875:EG1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(EH$1875:EH1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},{"$f":"SUMIFS(EI$1875:EI1995,$A$1875:$A1995,$A1996,$D$1875:$D1995,$C1996)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A1996,$D$882:$D$1278,$C1996)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,1,"all_loan_funding","total_loan_balance_and_fees","","Suite 5 - Blank",{"$f":"SUMIFS(G$1875:G2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(H$1875:H2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(I$1875:I2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(J$1875:J2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(K$1875:K2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(L$1875:L2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(M$1875:M2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(N$1875:N2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(O$1875:O2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(P$1875:P2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(Q$1875:Q2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(R$1875:R2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(S$1875:S2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(T$1875:T2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(U$1875:U2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(V$1875:V2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(W$1875:W2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(X$1875:X2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(Y$1875:Y2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(Z$1875:Z2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AA$1875:AA2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AB$1875:AB2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AC$1875:AC2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AD$1875:AD2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AE$1875:AE2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AF$1875:AF2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AG$1875:AG2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AH$1875:AH2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AI$1875:AI2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AK$1875:AK2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AL$1875:AL2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AM$1875:AM2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AN$1875:AN2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AO$1875:AO2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AP$1875:AP2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AR$1875:AR2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AS$1875:AS2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AT$1875:AT2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AU$1875:AU2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AV$1875:AV2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AW$1875:AW2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AX$1875:AX2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AY$1875:AY2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BA$1875:BA2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BB$1875:BB2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BC$1875:BC2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BD$1875:BD2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BE$1875:BE2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BF$1875:BF2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BG$1875:BG2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BH$1875:BH2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BI$1875:BI2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BK$1875:BK2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BL$1875:BL2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BM$1875:BM2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BN$1875:BN2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BO$1875:BO2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BP$1875:BP2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BR$1875:BR2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BS$1875:BS2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BT$1875:BT2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BU$1875:BU2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BV$1875:BV2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BW$1875:BW2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BX$1875:BX2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BY$1875:BY2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CA$1875:CA2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CB$1875:CB2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CC$1875:CC2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CD$1875:CD2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CE$1875:CE2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CF$1875:CF2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CG$1875:CG2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CH$1875:CH2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CI$1875:CI2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CK$1875:CK2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CL$1875:CL2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CM$1875:CM2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CN$1875:CN2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CO$1875:CO2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CP$1875:CP2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CR$1875:CR2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CS$1875:CS2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CT$1875:CT2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CU$1875:CU2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CV$1875:CV2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CW$1875:CW2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CX$1875:CX2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CY$1875:CY2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DA$1875:DA2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DB$1875:DB2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DC$1875:DC2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DD$1875:DD2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DE$1875:DE2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DF$1875:DF2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DG$1875:DG2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DH$1875:DH2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DI$1875:DI2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DK$1875:DK2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DL$1875:DL2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DM$1875:DM2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DN$1875:DN2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DO$1875:DO2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DP$1875:DP2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DR$1875:DR2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DS$1875:DS2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DT$1875:DT2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DU$1875:DU2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DV$1875:DV2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DW$1875:DW2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DX$1875:DX2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DY$1875:DY2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(EA$1875:EA2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(EB$1875:EB2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(EC$1875:EC2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(ED$1875:ED2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(EE$1875:EE2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(EF$1875:EF2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(EG$1875:EG2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(EH$1875:EH2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},{"$f":"SUMIFS(EI$1875:EI2007,$A$1875:$A2007,$A2008,$D$1875:$D2007,$C2008)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2008,$D$882:$D$1278,$C2008)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[5,1,"levered_net_cash_flow",0,"","Suite 5 - Blank",{"$f":"SUMIFS(G$1875:G2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(H$1875:H2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(I$1875:I2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(J$1875:J2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(K$1875:K2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(L$1875:L2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(M$1875:M2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(N$1875:N2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(O$1875:O2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(P$1875:P2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(Q$1875:Q2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(R$1875:R2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(S$1875:S2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(T$1875:T2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(U$1875:U2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(V$1875:V2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(W$1875:W2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(X$1875:X2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(Y$1875:Y2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(Z$1875:Z2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AA$1875:AA2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AB$1875:AB2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AC$1875:AC2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AD$1875:AD2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AE$1875:AE2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AF$1875:AF2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AG$1875:AG2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AH$1875:AH2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AI$1875:AI2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AK$1875:AK2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AL$1875:AL2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AM$1875:AM2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AN$1875:AN2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AO$1875:AO2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AP$1875:AP2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AR$1875:AR2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AS$1875:AS2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AT$1875:AT2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AU$1875:AU2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AV$1875:AV2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AW$1875:AW2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AX$1875:AX2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AY$1875:AY2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BA$1875:BA2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BB$1875:BB2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BC$1875:BC2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BD$1875:BD2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BE$1875:BE2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BF$1875:BF2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BG$1875:BG2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BH$1875:BH2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BI$1875:BI2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BK$1875:BK2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BL$1875:BL2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BM$1875:BM2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BN$1875:BN2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BO$1875:BO2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BP$1875:BP2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BR$1875:BR2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BS$1875:BS2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BT$1875:BT2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BU$1875:BU2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BV$1875:BV2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BW$1875:BW2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BX$1875:BX2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BY$1875:BY2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CA$1875:CA2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CB$1875:CB2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CC$1875:CC2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CD$1875:CD2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CE$1875:CE2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CF$1875:CF2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CG$1875:CG2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CH$1875:CH2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CI$1875:CI2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CK$1875:CK2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CL$1875:CL2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CM$1875:CM2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CN$1875:CN2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CO$1875:CO2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CP$1875:CP2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CR$1875:CR2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CS$1875:CS2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CT$1875:CT2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CU$1875:CU2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CV$1875:CV2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CW$1875:CW2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CX$1875:CX2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CY$1875:CY2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DA$1875:DA2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DB$1875:DB2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DC$1875:DC2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DD$1875:DD2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DE$1875:DE2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DF$1875:DF2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DG$1875:DG2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DH$1875:DH2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DI$1875:DI2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DK$1875:DK2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DL$1875:DL2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DM$1875:DM2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DN$1875:DN2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DO$1875:DO2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DP$1875:DP2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DR$1875:DR2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DS$1875:DS2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DT$1875:DT2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DU$1875:DU2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DV$1875:DV2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DW$1875:DW2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DX$1875:DX2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DY$1875:DY2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(EA$1875:EA2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(EB$1875:EB2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(EC$1875:EC2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(ED$1875:ED2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(EE$1875:EE2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(EF$1875:EF2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(EG$1875:EG2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(EH$1875:EH2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},{"$f":"SUMIFS(EI$1875:EI2014,$A$1875:$A2014,$A2015,$D$1875:$D2014,$C2015)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2015,$D$882:$D$1278,$C2015)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,1,"all_free_rent","net_rental_income","","Suite 6 - Blank",{"$f":"SUMIFS(G$1875:G2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(H$1875:H2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(I$1875:I2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(J$1875:J2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(K$1875:K2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(L$1875:L2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(M$1875:M2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(N$1875:N2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(O$1875:O2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(P$1875:P2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(Q$1875:Q2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(R$1875:R2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(S$1875:S2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(T$1875:T2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(U$1875:U2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(V$1875:V2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(W$1875:W2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(X$1875:X2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(Y$1875:Y2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(Z$1875:Z2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AA$1875:AA2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AB$1875:AB2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AC$1875:AC2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AD$1875:AD2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AE$1875:AE2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AF$1875:AF2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AG$1875:AG2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AH$1875:AH2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AI$1875:AI2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AK$1875:AK2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AL$1875:AL2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AM$1875:AM2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AN$1875:AN2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AO$1875:AO2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AP$1875:AP2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AR$1875:AR2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AS$1875:AS2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AT$1875:AT2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AU$1875:AU2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AV$1875:AV2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AW$1875:AW2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AX$1875:AX2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AY$1875:AY2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BA$1875:BA2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BB$1875:BB2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BC$1875:BC2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BD$1875:BD2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BE$1875:BE2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BF$1875:BF2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BG$1875:BG2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BH$1875:BH2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BI$1875:BI2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BK$1875:BK2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BL$1875:BL2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BM$1875:BM2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BN$1875:BN2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BO$1875:BO2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BP$1875:BP2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BR$1875:BR2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BS$1875:BS2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BT$1875:BT2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BU$1875:BU2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BV$1875:BV2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BW$1875:BW2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BX$1875:BX2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BY$1875:BY2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CA$1875:CA2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CB$1875:CB2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CC$1875:CC2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CD$1875:CD2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CE$1875:CE2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CF$1875:CF2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CG$1875:CG2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CH$1875:CH2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CI$1875:CI2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CK$1875:CK2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CL$1875:CL2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CM$1875:CM2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CN$1875:CN2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CO$1875:CO2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CP$1875:CP2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CR$1875:CR2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CS$1875:CS2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CT$1875:CT2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CU$1875:CU2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CV$1875:CV2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CW$1875:CW2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CX$1875:CX2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CY$1875:CY2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DA$1875:DA2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DB$1875:DB2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DC$1875:DC2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DD$1875:DD2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DE$1875:DE2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DF$1875:DF2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DG$1875:DG2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DH$1875:DH2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DI$1875:DI2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DK$1875:DK2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DL$1875:DL2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DM$1875:DM2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DN$1875:DN2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DO$1875:DO2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DP$1875:DP2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DR$1875:DR2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DS$1875:DS2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DT$1875:DT2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DU$1875:DU2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DV$1875:DV2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DW$1875:DW2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DX$1875:DX2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DY$1875:DY2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(EA$1875:EA2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(EB$1875:EB2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(EC$1875:EC2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(ED$1875:ED2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(EE$1875:EE2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(EF$1875:EF2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(EG$1875:EG2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(EH$1875:EH2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},{"$f":"SUMIFS(EI$1875:EI2017,$A$1875:$A2017,$A2018,$D$1875:$D2017,$C2018)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2018,$D$882:$D$1278,$C2018)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,1,"cash_flow_before_debt_service","unlevered_net_cash_flow","","Suite 6 - Blank",{"$f":"SUMIFS(G$1875:G2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(H$1875:H2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(I$1875:I2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(J$1875:J2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(K$1875:K2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(L$1875:L2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(M$1875:M2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(N$1875:N2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(O$1875:O2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(P$1875:P2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(Q$1875:Q2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(R$1875:R2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(S$1875:S2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(T$1875:T2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(U$1875:U2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(V$1875:V2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(W$1875:W2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(X$1875:X2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(Y$1875:Y2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(Z$1875:Z2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AA$1875:AA2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AB$1875:AB2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AC$1875:AC2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AD$1875:AD2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AE$1875:AE2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AF$1875:AF2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AG$1875:AG2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AH$1875:AH2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AI$1875:AI2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AK$1875:AK2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AL$1875:AL2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AM$1875:AM2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AN$1875:AN2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AO$1875:AO2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AP$1875:AP2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AR$1875:AR2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AS$1875:AS2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AT$1875:AT2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AU$1875:AU2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AV$1875:AV2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AW$1875:AW2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AX$1875:AX2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AY$1875:AY2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BA$1875:BA2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BB$1875:BB2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BC$1875:BC2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BD$1875:BD2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BE$1875:BE2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BF$1875:BF2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BG$1875:BG2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BH$1875:BH2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BI$1875:BI2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BK$1875:BK2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BL$1875:BL2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BM$1875:BM2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BN$1875:BN2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BO$1875:BO2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BP$1875:BP2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BR$1875:BR2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BS$1875:BS2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BT$1875:BT2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BU$1875:BU2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BV$1875:BV2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BW$1875:BW2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BX$1875:BX2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BY$1875:BY2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CA$1875:CA2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CB$1875:CB2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CC$1875:CC2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CD$1875:CD2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CE$1875:CE2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CF$1875:CF2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CG$1875:CG2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CH$1875:CH2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CI$1875:CI2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CK$1875:CK2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CL$1875:CL2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CM$1875:CM2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CN$1875:CN2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CO$1875:CO2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CP$1875:CP2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CR$1875:CR2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CS$1875:CS2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CT$1875:CT2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CU$1875:CU2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CV$1875:CV2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CW$1875:CW2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CX$1875:CX2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CY$1875:CY2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DA$1875:DA2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DB$1875:DB2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DC$1875:DC2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DD$1875:DD2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DE$1875:DE2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DF$1875:DF2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DG$1875:DG2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DH$1875:DH2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DI$1875:DI2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DK$1875:DK2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DL$1875:DL2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DM$1875:DM2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DN$1875:DN2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DO$1875:DO2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DP$1875:DP2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DR$1875:DR2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DS$1875:DS2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DT$1875:DT2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DU$1875:DU2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DV$1875:DV2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DW$1875:DW2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DX$1875:DX2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DY$1875:DY2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(EA$1875:EA2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(EB$1875:EB2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(EC$1875:EC2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(ED$1875:ED2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(EE$1875:EE2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(EF$1875:EF2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(EG$1875:EG2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(EH$1875:EH2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},{"$f":"SUMIFS(EI$1875:EI2029,$A$1875:$A2029,$A2030,$D$1875:$D2029,$C2030)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2030,$D$882:$D$1278,$C2030)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[6,1,"all_loan_payoff","total_loan_balance_and_fees","","Suite 6 - Blank",{"$f":"SUMIFS(G$1875:G2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(H$1875:H2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(I$1875:I2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(J$1875:J2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(K$1875:K2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(L$1875:L2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(M$1875:M2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(N$1875:N2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(O$1875:O2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(P$1875:P2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(Q$1875:Q2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(R$1875:R2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(S$1875:S2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(T$1875:T2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(U$1875:U2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(V$1875:V2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(W$1875:W2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(X$1875:X2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(Y$1875:Y2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(Z$1875:Z2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AA$1875:AA2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AB$1875:AB2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AC$1875:AC2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AD$1875:AD2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AE$1875:AE2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AF$1875:AF2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AG$1875:AG2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AH$1875:AH2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AI$1875:AI2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AK$1875:AK2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AL$1875:AL2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AM$1875:AM2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AN$1875:AN2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AO$1875:AO2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AP$1875:AP2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AR$1875:AR2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AS$1875:AS2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AT$1875:AT2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AU$1875:AU2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AV$1875:AV2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AW$1875:AW2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AX$1875:AX2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AY$1875:AY2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BA$1875:BA2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BB$1875:BB2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BC$1875:BC2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BD$1875:BD2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BE$1875:BE2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BF$1875:BF2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BG$1875:BG2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BH$1875:BH2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BI$1875:BI2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BK$1875:BK2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BL$1875:BL2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BM$1875:BM2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BN$1875:BN2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BO$1875:BO2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BP$1875:BP2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BR$1875:BR2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BS$1875:BS2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BT$1875:BT2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BU$1875:BU2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BV$1875:BV2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BW$1875:BW2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BX$1875:BX2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BY$1875:BY2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CA$1875:CA2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CB$1875:CB2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CC$1875:CC2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CD$1875:CD2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CE$1875:CE2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CF$1875:CF2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CG$1875:CG2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CH$1875:CH2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CI$1875:CI2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CK$1875:CK2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CL$1875:CL2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CM$1875:CM2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CN$1875:CN2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CO$1875:CO2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CP$1875:CP2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CR$1875:CR2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CS$1875:CS2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CT$1875:CT2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CU$1875:CU2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CV$1875:CV2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CW$1875:CW2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CX$1875:CX2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CY$1875:CY2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DA$1875:DA2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DB$1875:DB2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DC$1875:DC2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DD$1875:DD2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DE$1875:DE2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DF$1875:DF2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DG$1875:DG2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DH$1875:DH2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DI$1875:DI2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DK$1875:DK2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DL$1875:DL2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DM$1875:DM2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DN$1875:DN2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DO$1875:DO2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DP$1875:DP2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DR$1875:DR2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DS$1875:DS2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DT$1875:DT2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DU$1875:DU2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DV$1875:DV2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DW$1875:DW2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DX$1875:DX2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DY$1875:DY2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(EA$1875:EA2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(EB$1875:EB2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(EC$1875:EC2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(ED$1875:ED2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(EE$1875:EE2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(EF$1875:EF2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(EG$1875:EG2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(EH$1875:EH2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},{"$f":"SUMIFS(EI$1875:EI2036,$A$1875:$A2036,$A2037,$D$1875:$D2036,$C2037)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2037,$D$882:$D$1278,$C2037)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,1,"all_cam_reimbursements","total_other_income","","Suite 7 - Blank",{"$f":"SUMIFS(G$1875:G2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(H$1875:H2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(I$1875:I2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(J$1875:J2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(K$1875:K2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(L$1875:L2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(M$1875:M2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(N$1875:N2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(O$1875:O2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(P$1875:P2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(Q$1875:Q2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(R$1875:R2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(S$1875:S2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(T$1875:T2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(U$1875:U2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(V$1875:V2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(W$1875:W2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(X$1875:X2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(Y$1875:Y2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(Z$1875:Z2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AA$1875:AA2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AB$1875:AB2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AC$1875:AC2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AD$1875:AD2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AE$1875:AE2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AF$1875:AF2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AG$1875:AG2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AH$1875:AH2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AI$1875:AI2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AK$1875:AK2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AL$1875:AL2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AM$1875:AM2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AN$1875:AN2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AO$1875:AO2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AP$1875:AP2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AR$1875:AR2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AS$1875:AS2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AT$1875:AT2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AU$1875:AU2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AV$1875:AV2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AW$1875:AW2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AX$1875:AX2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AY$1875:AY2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BA$1875:BA2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BB$1875:BB2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BC$1875:BC2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BD$1875:BD2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BE$1875:BE2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BF$1875:BF2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BG$1875:BG2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BH$1875:BH2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BI$1875:BI2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BK$1875:BK2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BL$1875:BL2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BM$1875:BM2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BN$1875:BN2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BO$1875:BO2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BP$1875:BP2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BR$1875:BR2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BS$1875:BS2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BT$1875:BT2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BU$1875:BU2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BV$1875:BV2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BW$1875:BW2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BX$1875:BX2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BY$1875:BY2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CA$1875:CA2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CB$1875:CB2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CC$1875:CC2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CD$1875:CD2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CE$1875:CE2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CF$1875:CF2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CG$1875:CG2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CH$1875:CH2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CI$1875:CI2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CK$1875:CK2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CL$1875:CL2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CM$1875:CM2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CN$1875:CN2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CO$1875:CO2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CP$1875:CP2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CR$1875:CR2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CS$1875:CS2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CT$1875:CT2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CU$1875:CU2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CV$1875:CV2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CW$1875:CW2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CX$1875:CX2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CY$1875:CY2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DA$1875:DA2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DB$1875:DB2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DC$1875:DC2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DD$1875:DD2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DE$1875:DE2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DF$1875:DF2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DG$1875:DG2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DH$1875:DH2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DI$1875:DI2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DK$1875:DK2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DL$1875:DL2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DM$1875:DM2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DN$1875:DN2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DO$1875:DO2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DP$1875:DP2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DR$1875:DR2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DS$1875:DS2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DT$1875:DT2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DU$1875:DU2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DV$1875:DV2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DW$1875:DW2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DX$1875:DX2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DY$1875:DY2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(EA$1875:EA2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(EB$1875:EB2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(EC$1875:EC2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(ED$1875:ED2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(EE$1875:EE2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(EF$1875:EF2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(EG$1875:EG2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(EH$1875:EH2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},{"$f":"SUMIFS(EI$1875:EI2048,$A$1875:$A2048,$A2049,$D$1875:$D2048,$C2049)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2049,$D$882:$D$1278,$C2049)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,1,"total_leasing_costs","total_leasing_and_capital_costs","","Suite 7 - Blank",{"$f":"SUMIFS(G$1875:G2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(H$1875:H2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(I$1875:I2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(J$1875:J2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(K$1875:K2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(L$1875:L2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(M$1875:M2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(N$1875:N2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(O$1875:O2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(P$1875:P2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(Q$1875:Q2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(R$1875:R2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(S$1875:S2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(T$1875:T2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(U$1875:U2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(V$1875:V2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(W$1875:W2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(X$1875:X2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(Y$1875:Y2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(Z$1875:Z2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AA$1875:AA2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AB$1875:AB2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AC$1875:AC2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AD$1875:AD2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AE$1875:AE2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AF$1875:AF2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AG$1875:AG2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AH$1875:AH2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AI$1875:AI2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AK$1875:AK2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AL$1875:AL2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AM$1875:AM2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AN$1875:AN2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AO$1875:AO2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AP$1875:AP2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AR$1875:AR2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AS$1875:AS2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AT$1875:AT2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AU$1875:AU2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AV$1875:AV2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AW$1875:AW2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AX$1875:AX2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AY$1875:AY2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BA$1875:BA2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BB$1875:BB2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BC$1875:BC2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BD$1875:BD2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BE$1875:BE2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BF$1875:BF2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BG$1875:BG2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BH$1875:BH2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BI$1875:BI2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BK$1875:BK2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BL$1875:BL2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BM$1875:BM2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BN$1875:BN2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BO$1875:BO2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BP$1875:BP2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BR$1875:BR2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BS$1875:BS2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BT$1875:BT2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BU$1875:BU2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BV$1875:BV2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BW$1875:BW2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BX$1875:BX2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BY$1875:BY2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CA$1875:CA2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CB$1875:CB2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CC$1875:CC2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CD$1875:CD2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CE$1875:CE2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CF$1875:CF2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CG$1875:CG2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CH$1875:CH2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CI$1875:CI2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CK$1875:CK2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CL$1875:CL2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CM$1875:CM2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CN$1875:CN2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CO$1875:CO2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CP$1875:CP2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CR$1875:CR2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CS$1875:CS2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CT$1875:CT2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CU$1875:CU2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CV$1875:CV2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CW$1875:CW2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CX$1875:CX2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CY$1875:CY2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DA$1875:DA2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DB$1875:DB2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DC$1875:DC2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DD$1875:DD2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DE$1875:DE2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DF$1875:DF2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DG$1875:DG2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DH$1875:DH2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DI$1875:DI2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DK$1875:DK2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DL$1875:DL2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DM$1875:DM2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DN$1875:DN2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DO$1875:DO2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DP$1875:DP2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DR$1875:DR2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DS$1875:DS2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DT$1875:DT2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DU$1875:DU2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DV$1875:DV2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DW$1875:DW2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DX$1875:DX2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DY$1875:DY2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(EA$1875:EA2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(EB$1875:EB2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(EC$1875:EC2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(ED$1875:ED2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(EE$1875:EE2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(EF$1875:EF2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(EG$1875:EG2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(EH$1875:EH2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},{"$f":"SUMIFS(EI$1875:EI2055,$A$1875:$A2055,$A2056,$D$1875:$D2055,$C2056)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2056,$D$882:$D$1278,$C2056)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[7,1,"total_working_capital","levered_net_cash_flow_before_partnership_costs","","Suite 7 - Blank",{"$f":"SUMIFS(G$1875:G2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(H$1875:H2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(I$1875:I2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(J$1875:J2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(K$1875:K2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(L$1875:L2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(M$1875:M2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(N$1875:N2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(O$1875:O2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(P$1875:P2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(Q$1875:Q2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(R$1875:R2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(S$1875:S2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(T$1875:T2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(U$1875:U2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(V$1875:V2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(W$1875:W2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(X$1875:X2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(Y$1875:Y2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(Z$1875:Z2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AA$1875:AA2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AB$1875:AB2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AC$1875:AC2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AD$1875:AD2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AE$1875:AE2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AF$1875:AF2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AG$1875:AG2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AH$1875:AH2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AI$1875:AI2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AK$1875:AK2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AL$1875:AL2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AM$1875:AM2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AN$1875:AN2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AO$1875:AO2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AP$1875:AP2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AR$1875:AR2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AS$1875:AS2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AT$1875:AT2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AU$1875:AU2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AV$1875:AV2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AW$1875:AW2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AX$1875:AX2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AY$1875:AY2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BA$1875:BA2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BB$1875:BB2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BC$1875:BC2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BD$1875:BD2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BE$1875:BE2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BF$1875:BF2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BG$1875:BG2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BH$1875:BH2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BI$1875:BI2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BK$1875:BK2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BL$1875:BL2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BM$1875:BM2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BN$1875:BN2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BO$1875:BO2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BP$1875:BP2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BR$1875:BR2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BS$1875:BS2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BT$1875:BT2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BU$1875:BU2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BV$1875:BV2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BW$1875:BW2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BX$1875:BX2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BY$1875:BY2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CA$1875:CA2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CB$1875:CB2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CC$1875:CC2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CD$1875:CD2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CE$1875:CE2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CF$1875:CF2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CG$1875:CG2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CH$1875:CH2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CI$1875:CI2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CK$1875:CK2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CL$1875:CL2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CM$1875:CM2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CN$1875:CN2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CO$1875:CO2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CP$1875:CP2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CR$1875:CR2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CS$1875:CS2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CT$1875:CT2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CU$1875:CU2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CV$1875:CV2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CW$1875:CW2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CX$1875:CX2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CY$1875:CY2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DA$1875:DA2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DB$1875:DB2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DC$1875:DC2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DD$1875:DD2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DE$1875:DE2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DF$1875:DF2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DG$1875:DG2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DH$1875:DH2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DI$1875:DI2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DK$1875:DK2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DL$1875:DL2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DM$1875:DM2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DN$1875:DN2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DO$1875:DO2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DP$1875:DP2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DR$1875:DR2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DS$1875:DS2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DT$1875:DT2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DU$1875:DU2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DV$1875:DV2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DW$1875:DW2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DX$1875:DX2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DY$1875:DY2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(EA$1875:EA2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(EB$1875:EB2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(EC$1875:EC2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(ED$1875:ED2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(EE$1875:EE2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(EF$1875:EF2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(EG$1875:EG2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(EH$1875:EH2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},{"$f":"SUMIFS(EI$1875:EI2067,$A$1875:$A2067,$A2068,$D$1875:$D2067,$C2068)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2068,$D$882:$D$1278,$C2068)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,1,"total_operating_expenses","noi","","Suite 8 - Blank",{"$f":"SUMIFS(G$1875:G2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(H$1875:H2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(I$1875:I2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(J$1875:J2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(K$1875:K2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(L$1875:L2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(M$1875:M2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(N$1875:N2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(O$1875:O2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(P$1875:P2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(Q$1875:Q2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(R$1875:R2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(S$1875:S2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(T$1875:T2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(U$1875:U2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(V$1875:V2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(W$1875:W2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(X$1875:X2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(Y$1875:Y2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(Z$1875:Z2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AA$1875:AA2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AB$1875:AB2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AC$1875:AC2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AD$1875:AD2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AE$1875:AE2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AF$1875:AF2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AG$1875:AG2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AH$1875:AH2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AI$1875:AI2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AK$1875:AK2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AL$1875:AL2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AM$1875:AM2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AN$1875:AN2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AO$1875:AO2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AP$1875:AP2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AR$1875:AR2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AS$1875:AS2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AT$1875:AT2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AU$1875:AU2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AV$1875:AV2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AW$1875:AW2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AX$1875:AX2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AY$1875:AY2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BA$1875:BA2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BB$1875:BB2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BC$1875:BC2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BD$1875:BD2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BE$1875:BE2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BF$1875:BF2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BG$1875:BG2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BH$1875:BH2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BI$1875:BI2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BK$1875:BK2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BL$1875:BL2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BM$1875:BM2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BN$1875:BN2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BO$1875:BO2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BP$1875:BP2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BR$1875:BR2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BS$1875:BS2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BT$1875:BT2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BU$1875:BU2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BV$1875:BV2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BW$1875:BW2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BX$1875:BX2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BY$1875:BY2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CA$1875:CA2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CB$1875:CB2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CC$1875:CC2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CD$1875:CD2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CE$1875:CE2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CF$1875:CF2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CG$1875:CG2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CH$1875:CH2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CI$1875:CI2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CK$1875:CK2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CL$1875:CL2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CM$1875:CM2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CN$1875:CN2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CO$1875:CO2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CP$1875:CP2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CR$1875:CR2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CS$1875:CS2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CT$1875:CT2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CU$1875:CU2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CV$1875:CV2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CW$1875:CW2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CX$1875:CX2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CY$1875:CY2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DA$1875:DA2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DB$1875:DB2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DC$1875:DC2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DD$1875:DD2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DE$1875:DE2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DF$1875:DF2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DG$1875:DG2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DH$1875:DH2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DI$1875:DI2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DK$1875:DK2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DL$1875:DL2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DM$1875:DM2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DN$1875:DN2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DO$1875:DO2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DP$1875:DP2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DR$1875:DR2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DS$1875:DS2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DT$1875:DT2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DU$1875:DU2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DV$1875:DV2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DW$1875:DW2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DX$1875:DX2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DY$1875:DY2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(EA$1875:EA2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(EB$1875:EB2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(EC$1875:EC2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(ED$1875:ED2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(EE$1875:EE2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(EF$1875:EF2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(EG$1875:EG2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(EH$1875:EH2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},{"$f":"SUMIFS(EI$1875:EI2079,$A$1875:$A2079,$A2080,$D$1875:$D2079,$C2080)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2080,$D$882:$D$1278,$C2080)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,1,"total_acquisition_and_sale","unlevered_net_cash_flow","","Suite 8 - Blank",{"$f":"SUMIFS(G$1875:G2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(H$1875:H2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(I$1875:I2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(J$1875:J2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(K$1875:K2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(L$1875:L2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(M$1875:M2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(N$1875:N2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(O$1875:O2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(P$1875:P2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(Q$1875:Q2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(R$1875:R2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(S$1875:S2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(T$1875:T2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(U$1875:U2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(V$1875:V2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(W$1875:W2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(X$1875:X2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(Y$1875:Y2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(Z$1875:Z2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AA$1875:AA2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AB$1875:AB2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AC$1875:AC2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AD$1875:AD2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AE$1875:AE2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AF$1875:AF2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AG$1875:AG2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AH$1875:AH2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AI$1875:AI2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AK$1875:AK2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AL$1875:AL2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AM$1875:AM2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AN$1875:AN2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AO$1875:AO2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AP$1875:AP2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AR$1875:AR2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AS$1875:AS2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AT$1875:AT2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AU$1875:AU2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AV$1875:AV2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AW$1875:AW2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AX$1875:AX2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AY$1875:AY2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BA$1875:BA2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BB$1875:BB2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BC$1875:BC2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BD$1875:BD2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BE$1875:BE2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BF$1875:BF2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BG$1875:BG2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BH$1875:BH2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BI$1875:BI2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BK$1875:BK2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BL$1875:BL2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BM$1875:BM2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BN$1875:BN2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BO$1875:BO2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BP$1875:BP2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BR$1875:BR2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BS$1875:BS2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BT$1875:BT2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BU$1875:BU2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BV$1875:BV2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BW$1875:BW2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BX$1875:BX2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BY$1875:BY2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CA$1875:CA2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CB$1875:CB2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CC$1875:CC2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CD$1875:CD2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CE$1875:CE2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CF$1875:CF2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CG$1875:CG2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CH$1875:CH2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CI$1875:CI2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CK$1875:CK2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CL$1875:CL2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CM$1875:CM2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CN$1875:CN2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CO$1875:CO2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CP$1875:CP2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CR$1875:CR2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CS$1875:CS2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CT$1875:CT2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CU$1875:CU2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CV$1875:CV2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CW$1875:CW2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CX$1875:CX2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CY$1875:CY2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DA$1875:DA2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DB$1875:DB2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DC$1875:DC2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DD$1875:DD2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DE$1875:DE2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DF$1875:DF2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DG$1875:DG2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DH$1875:DH2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DI$1875:DI2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DK$1875:DK2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DL$1875:DL2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DM$1875:DM2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DN$1875:DN2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DO$1875:DO2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DP$1875:DP2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DR$1875:DR2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DS$1875:DS2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DT$1875:DT2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DU$1875:DU2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DV$1875:DV2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DW$1875:DW2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DX$1875:DX2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DY$1875:DY2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(EA$1875:EA2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(EB$1875:EB2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(EC$1875:EC2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(ED$1875:ED2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(EE$1875:EE2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(EF$1875:EF2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(EG$1875:EG2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(EH$1875:EH2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},{"$f":"SUMIFS(EI$1875:EI2086,$A$1875:$A2086,$A2087,$D$1875:$D2086,$C2087)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2087,$D$882:$D$1278,$C2087)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[8,1,"total_partnership_expenses","levered_net_cash_flow","","Suite 8 - Blank",{"$f":"SUMIFS(G$1875:G2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(H$1875:H2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(I$1875:I2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(J$1875:J2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(K$1875:K2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(L$1875:L2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(M$1875:M2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(N$1875:N2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(O$1875:O2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(P$1875:P2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(Q$1875:Q2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(R$1875:R2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(S$1875:S2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(T$1875:T2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(U$1875:U2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(V$1875:V2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(W$1875:W2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(X$1875:X2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(Y$1875:Y2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(Z$1875:Z2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AA$1875:AA2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AB$1875:AB2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AC$1875:AC2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AD$1875:AD2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AE$1875:AE2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AF$1875:AF2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AG$1875:AG2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AH$1875:AH2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AI$1875:AI2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AK$1875:AK2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AL$1875:AL2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AM$1875:AM2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AN$1875:AN2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AO$1875:AO2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AP$1875:AP2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AR$1875:AR2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AS$1875:AS2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AT$1875:AT2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AU$1875:AU2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AV$1875:AV2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AW$1875:AW2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AX$1875:AX2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AY$1875:AY2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BA$1875:BA2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BB$1875:BB2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BC$1875:BC2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BD$1875:BD2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BE$1875:BE2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BF$1875:BF2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BG$1875:BG2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BH$1875:BH2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BI$1875:BI2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BK$1875:BK2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BL$1875:BL2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BM$1875:BM2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BN$1875:BN2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BO$1875:BO2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BP$1875:BP2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BR$1875:BR2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BS$1875:BS2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BT$1875:BT2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BU$1875:BU2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BV$1875:BV2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BW$1875:BW2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BX$1875:BX2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BY$1875:BY2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CA$1875:CA2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CB$1875:CB2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CC$1875:CC2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CD$1875:CD2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CE$1875:CE2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CF$1875:CF2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CG$1875:CG2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CH$1875:CH2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CI$1875:CI2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CK$1875:CK2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CL$1875:CL2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CM$1875:CM2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CN$1875:CN2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CO$1875:CO2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CP$1875:CP2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CR$1875:CR2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CS$1875:CS2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CT$1875:CT2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CU$1875:CU2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CV$1875:CV2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CW$1875:CW2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CX$1875:CX2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CY$1875:CY2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DA$1875:DA2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DB$1875:DB2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DC$1875:DC2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DD$1875:DD2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DE$1875:DE2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DF$1875:DF2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DG$1875:DG2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DH$1875:DH2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DI$1875:DI2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DK$1875:DK2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DL$1875:DL2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DM$1875:DM2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DN$1875:DN2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DO$1875:DO2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DP$1875:DP2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DR$1875:DR2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DS$1875:DS2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DT$1875:DT2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DU$1875:DU2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DV$1875:DV2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DW$1875:DW2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DX$1875:DX2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DY$1875:DY2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(EA$1875:EA2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(EB$1875:EB2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(EC$1875:EC2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(ED$1875:ED2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(EE$1875:EE2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(EF$1875:EF2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(EG$1875:EG2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(EH$1875:EH2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},{"$f":"SUMIFS(EI$1875:EI2097,$A$1875:$A2097,$A2098,$D$1875:$D2097,$C2098)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2098,$D$882:$D$1278,$C2098)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,1,"all_credit_loss","net_rental_income","","Suite 9 - Blank",{"$f":"SUMIFS(G$1875:G2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(H$1875:H2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(I$1875:I2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(J$1875:J2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(K$1875:K2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(L$1875:L2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(M$1875:M2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(N$1875:N2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(O$1875:O2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(P$1875:P2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(Q$1875:Q2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(R$1875:R2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(S$1875:S2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(T$1875:T2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(U$1875:U2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(V$1875:V2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(W$1875:W2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(X$1875:X2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(Y$1875:Y2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(Z$1875:Z2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AA$1875:AA2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AB$1875:AB2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AC$1875:AC2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AD$1875:AD2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AE$1875:AE2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AF$1875:AF2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AG$1875:AG2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AH$1875:AH2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AI$1875:AI2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AK$1875:AK2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AL$1875:AL2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AM$1875:AM2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AN$1875:AN2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AO$1875:AO2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AP$1875:AP2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AR$1875:AR2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AS$1875:AS2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AT$1875:AT2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AU$1875:AU2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AV$1875:AV2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AW$1875:AW2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AX$1875:AX2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AY$1875:AY2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BA$1875:BA2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BB$1875:BB2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BC$1875:BC2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BD$1875:BD2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BE$1875:BE2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BF$1875:BF2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BG$1875:BG2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BH$1875:BH2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BI$1875:BI2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BK$1875:BK2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BL$1875:BL2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BM$1875:BM2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BN$1875:BN2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BO$1875:BO2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BP$1875:BP2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BR$1875:BR2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BS$1875:BS2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BT$1875:BT2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BU$1875:BU2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BV$1875:BV2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BW$1875:BW2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BX$1875:BX2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BY$1875:BY2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CA$1875:CA2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CB$1875:CB2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CC$1875:CC2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CD$1875:CD2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CE$1875:CE2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CF$1875:CF2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CG$1875:CG2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CH$1875:CH2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CI$1875:CI2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CK$1875:CK2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CL$1875:CL2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CM$1875:CM2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CN$1875:CN2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CO$1875:CO2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CP$1875:CP2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CR$1875:CR2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CS$1875:CS2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CT$1875:CT2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CU$1875:CU2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CV$1875:CV2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CW$1875:CW2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CX$1875:CX2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CY$1875:CY2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DA$1875:DA2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DB$1875:DB2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DC$1875:DC2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DD$1875:DD2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DE$1875:DE2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DF$1875:DF2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DG$1875:DG2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DH$1875:DH2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DI$1875:DI2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DK$1875:DK2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DL$1875:DL2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DM$1875:DM2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DN$1875:DN2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DO$1875:DO2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DP$1875:DP2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DR$1875:DR2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DS$1875:DS2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DT$1875:DT2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DU$1875:DU2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DV$1875:DV2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DW$1875:DW2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DX$1875:DX2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DY$1875:DY2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(EA$1875:EA2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(EB$1875:EB2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(EC$1875:EC2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(ED$1875:ED2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(EE$1875:EE2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(EF$1875:EF2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(EG$1875:EG2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(EH$1875:EH2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},{"$f":"SUMIFS(EI$1875:EI2102,$A$1875:$A2102,$A2103,$D$1875:$D2102,$C2103)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2103,$D$882:$D$1278,$C2103)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,1,"all_tenant_improvements","total_leasing_costs","","Suite 9 - Blank",{"$f":"SUMIFS(G$1875:G2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(H$1875:H2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(I$1875:I2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(J$1875:J2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(K$1875:K2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(L$1875:L2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(M$1875:M2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(N$1875:N2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(O$1875:O2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(P$1875:P2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(Q$1875:Q2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(R$1875:R2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(S$1875:S2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(T$1875:T2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(U$1875:U2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(V$1875:V2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(W$1875:W2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(X$1875:X2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(Y$1875:Y2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(Z$1875:Z2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AA$1875:AA2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AB$1875:AB2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AC$1875:AC2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AD$1875:AD2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AE$1875:AE2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AF$1875:AF2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AG$1875:AG2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AH$1875:AH2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AI$1875:AI2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AK$1875:AK2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AL$1875:AL2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AM$1875:AM2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AN$1875:AN2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AO$1875:AO2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AP$1875:AP2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AR$1875:AR2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AS$1875:AS2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AT$1875:AT2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AU$1875:AU2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AV$1875:AV2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AW$1875:AW2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AX$1875:AX2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AY$1875:AY2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BA$1875:BA2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BB$1875:BB2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BC$1875:BC2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BD$1875:BD2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BE$1875:BE2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BF$1875:BF2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BG$1875:BG2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BH$1875:BH2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BI$1875:BI2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BK$1875:BK2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BL$1875:BL2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BM$1875:BM2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BN$1875:BN2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BO$1875:BO2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BP$1875:BP2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BR$1875:BR2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BS$1875:BS2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BT$1875:BT2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BU$1875:BU2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BV$1875:BV2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BW$1875:BW2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BX$1875:BX2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BY$1875:BY2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CA$1875:CA2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CB$1875:CB2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CC$1875:CC2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CD$1875:CD2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CE$1875:CE2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CF$1875:CF2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CG$1875:CG2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CH$1875:CH2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CI$1875:CI2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CK$1875:CK2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CL$1875:CL2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CM$1875:CM2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CN$1875:CN2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CO$1875:CO2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CP$1875:CP2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CR$1875:CR2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CS$1875:CS2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CT$1875:CT2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CU$1875:CU2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CV$1875:CV2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CW$1875:CW2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CX$1875:CX2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CY$1875:CY2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DA$1875:DA2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DB$1875:DB2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DC$1875:DC2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DD$1875:DD2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DE$1875:DE2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DF$1875:DF2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DG$1875:DG2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DH$1875:DH2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DI$1875:DI2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DK$1875:DK2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DL$1875:DL2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DM$1875:DM2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DN$1875:DN2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DO$1875:DO2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DP$1875:DP2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DR$1875:DR2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DS$1875:DS2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DT$1875:DT2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DU$1875:DU2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DV$1875:DV2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DW$1875:DW2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DX$1875:DX2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DY$1875:DY2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(EA$1875:EA2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(EB$1875:EB2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(EC$1875:EC2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(ED$1875:ED2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(EE$1875:EE2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(EF$1875:EF2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(EG$1875:EG2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(EH$1875:EH2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},{"$f":"SUMIFS(EI$1875:EI2109,$A$1875:$A2109,$A2110,$D$1875:$D2109,$C2110)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2110,$D$882:$D$1278,$C2110)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[9,1,"all_loan_fees","total_loan_balance_and_fees","","Suite 9 - Blank",{"$f":"SUMIFS(G$1875:G2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(H$1875:H2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(I$1875:I2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(J$1875:J2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(K$1875:K2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(L$1875:L2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(M$1875:M2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(N$1875:N2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(O$1875:O2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(P$1875:P2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(Q$1875:Q2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(R$1875:R2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(S$1875:S2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(T$1875:T2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(U$1875:U2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(V$1875:V2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(W$1875:W2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(X$1875:X2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(Y$1875:Y2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(Z$1875:Z2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AA$1875:AA2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AB$1875:AB2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AC$1875:AC2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AD$1875:AD2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AE$1875:AE2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AF$1875:AF2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AG$1875:AG2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AH$1875:AH2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AI$1875:AI2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AK$1875:AK2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AL$1875:AL2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AM$1875:AM2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AN$1875:AN2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AO$1875:AO2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AP$1875:AP2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AR$1875:AR2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AS$1875:AS2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AT$1875:AT2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AU$1875:AU2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AV$1875:AV2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AW$1875:AW2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AX$1875:AX2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AY$1875:AY2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BA$1875:BA2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BB$1875:BB2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BC$1875:BC2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BD$1875:BD2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BE$1875:BE2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BF$1875:BF2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BG$1875:BG2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BH$1875:BH2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BI$1875:BI2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BK$1875:BK2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BL$1875:BL2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BM$1875:BM2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BN$1875:BN2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BO$1875:BO2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BP$1875:BP2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BR$1875:BR2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BS$1875:BS2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BT$1875:BT2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BU$1875:BU2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BV$1875:BV2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BW$1875:BW2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BX$1875:BX2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BY$1875:BY2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CA$1875:CA2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CB$1875:CB2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CC$1875:CC2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CD$1875:CD2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CE$1875:CE2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CF$1875:CF2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CG$1875:CG2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CH$1875:CH2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CI$1875:CI2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CK$1875:CK2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CL$1875:CL2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CM$1875:CM2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CN$1875:CN2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CO$1875:CO2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CP$1875:CP2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CR$1875:CR2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CS$1875:CS2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CT$1875:CT2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CU$1875:CU2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CV$1875:CV2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CW$1875:CW2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CX$1875:CX2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CY$1875:CY2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DA$1875:DA2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DB$1875:DB2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DC$1875:DC2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DD$1875:DD2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DE$1875:DE2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DF$1875:DF2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DG$1875:DG2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DH$1875:DH2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DI$1875:DI2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DK$1875:DK2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DL$1875:DL2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DM$1875:DM2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DN$1875:DN2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DO$1875:DO2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DP$1875:DP2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DR$1875:DR2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DS$1875:DS2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DT$1875:DT2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DU$1875:DU2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DV$1875:DV2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DW$1875:DW2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DX$1875:DX2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DY$1875:DY2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(EA$1875:EA2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(EB$1875:EB2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(EC$1875:EC2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(ED$1875:ED2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(EE$1875:EE2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(EF$1875:EF2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(EG$1875:EG2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(EH$1875:EH2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},{"$f":"SUMIFS(EI$1875:EI2121,$A$1875:$A2121,$A2122,$D$1875:$D2121,$C2122)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2122,$D$882:$D$1278,$C2122)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,1,"all_downtime","net_rental_income","","Suite 10 - Blank",{"$f":"SUMIFS(G$1875:G2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(H$1875:H2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(I$1875:I2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(J$1875:J2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(K$1875:K2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(L$1875:L2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(M$1875:M2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(N$1875:N2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(O$1875:O2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(P$1875:P2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(Q$1875:Q2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(R$1875:R2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(S$1875:S2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(T$1875:T2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(U$1875:U2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(V$1875:V2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(W$1875:W2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(X$1875:X2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(Y$1875:Y2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(Z$1875:Z2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AA$1875:AA2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AB$1875:AB2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AC$1875:AC2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AD$1875:AD2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AE$1875:AE2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AF$1875:AF2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AG$1875:AG2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AH$1875:AH2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AI$1875:AI2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AK$1875:AK2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AL$1875:AL2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AM$1875:AM2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AN$1875:AN2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AO$1875:AO2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AP$1875:AP2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AR$1875:AR2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AS$1875:AS2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AT$1875:AT2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AU$1875:AU2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AV$1875:AV2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AW$1875:AW2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AX$1875:AX2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AY$1875:AY2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BA$1875:BA2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BB$1875:BB2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BC$1875:BC2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BD$1875:BD2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BE$1875:BE2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BF$1875:BF2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BG$1875:BG2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BH$1875:BH2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BI$1875:BI2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BK$1875:BK2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BL$1875:BL2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BM$1875:BM2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BN$1875:BN2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BO$1875:BO2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BP$1875:BP2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BR$1875:BR2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BS$1875:BS2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BT$1875:BT2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BU$1875:BU2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BV$1875:BV2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BW$1875:BW2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BX$1875:BX2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BY$1875:BY2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CA$1875:CA2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CB$1875:CB2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CC$1875:CC2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CD$1875:CD2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CE$1875:CE2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CF$1875:CF2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CG$1875:CG2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CH$1875:CH2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CI$1875:CI2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CK$1875:CK2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CL$1875:CL2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CM$1875:CM2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CN$1875:CN2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CO$1875:CO2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CP$1875:CP2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CR$1875:CR2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CS$1875:CS2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CT$1875:CT2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CU$1875:CU2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CV$1875:CV2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CW$1875:CW2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CX$1875:CX2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CY$1875:CY2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DA$1875:DA2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DB$1875:DB2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DC$1875:DC2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DD$1875:DD2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DE$1875:DE2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DF$1875:DF2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DG$1875:DG2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DH$1875:DH2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DI$1875:DI2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DK$1875:DK2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DL$1875:DL2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DM$1875:DM2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DN$1875:DN2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DO$1875:DO2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DP$1875:DP2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DR$1875:DR2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DS$1875:DS2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DT$1875:DT2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DU$1875:DU2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DV$1875:DV2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DW$1875:DW2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DX$1875:DX2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DY$1875:DY2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(EA$1875:EA2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(EB$1875:EB2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(EC$1875:EC2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(ED$1875:ED2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(EE$1875:EE2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(EF$1875:EF2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(EG$1875:EG2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(EH$1875:EH2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},{"$f":"SUMIFS(EI$1875:EI2128,$A$1875:$A2128,$A2129,$D$1875:$D2128,$C2129)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2129,$D$882:$D$1278,$C2129)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,1,"total_leasing_and_capital_costs","cash_flow_before_debt_service","","Suite 10 - Blank",{"$f":"SUMIFS(G$1875:G2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(H$1875:H2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(I$1875:I2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(J$1875:J2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(K$1875:K2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(L$1875:L2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(M$1875:M2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(N$1875:N2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(O$1875:O2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(P$1875:P2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(Q$1875:Q2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(R$1875:R2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(S$1875:S2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(T$1875:T2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(U$1875:U2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(V$1875:V2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(W$1875:W2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(X$1875:X2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(Y$1875:Y2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(Z$1875:Z2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AA$1875:AA2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AB$1875:AB2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AC$1875:AC2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AD$1875:AD2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AE$1875:AE2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AF$1875:AF2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AG$1875:AG2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AH$1875:AH2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AI$1875:AI2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AK$1875:AK2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AL$1875:AL2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AM$1875:AM2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AN$1875:AN2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AO$1875:AO2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AP$1875:AP2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AR$1875:AR2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AS$1875:AS2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AT$1875:AT2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AU$1875:AU2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AV$1875:AV2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AW$1875:AW2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AX$1875:AX2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AY$1875:AY2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BA$1875:BA2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BB$1875:BB2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BC$1875:BC2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BD$1875:BD2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BE$1875:BE2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BF$1875:BF2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BG$1875:BG2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BH$1875:BH2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BI$1875:BI2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BK$1875:BK2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BL$1875:BL2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BM$1875:BM2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BN$1875:BN2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BO$1875:BO2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BP$1875:BP2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BR$1875:BR2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BS$1875:BS2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BT$1875:BT2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BU$1875:BU2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BV$1875:BV2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BW$1875:BW2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BX$1875:BX2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BY$1875:BY2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CA$1875:CA2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CB$1875:CB2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CC$1875:CC2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CD$1875:CD2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CE$1875:CE2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CF$1875:CF2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CG$1875:CG2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CH$1875:CH2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CI$1875:CI2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CK$1875:CK2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CL$1875:CL2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CM$1875:CM2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CN$1875:CN2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CO$1875:CO2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CP$1875:CP2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CR$1875:CR2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CS$1875:CS2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CT$1875:CT2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CU$1875:CU2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CV$1875:CV2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CW$1875:CW2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CX$1875:CX2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CY$1875:CY2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DA$1875:DA2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DB$1875:DB2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DC$1875:DC2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DD$1875:DD2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DE$1875:DE2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DF$1875:DF2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DG$1875:DG2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DH$1875:DH2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DI$1875:DI2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DK$1875:DK2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DL$1875:DL2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DM$1875:DM2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DN$1875:DN2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DO$1875:DO2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DP$1875:DP2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DR$1875:DR2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DS$1875:DS2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DT$1875:DT2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DU$1875:DU2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DV$1875:DV2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DW$1875:DW2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DX$1875:DX2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DY$1875:DY2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(EA$1875:EA2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(EB$1875:EB2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(EC$1875:EC2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(ED$1875:ED2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(EE$1875:EE2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(EF$1875:EF2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(EG$1875:EG2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(EH$1875:EH2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},{"$f":"SUMIFS(EI$1875:EI2140,$A$1875:$A2140,$A2141,$D$1875:$D2140,$C2141)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2141,$D$882:$D$1278,$C2141)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[10,1,"levered_net_cash_flow_before_partnership_costs","levered_net_cash_flow","","Suite 10 - Blank",{"$f":"SUMIFS(G$1875:G2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(H$1875:H2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(I$1875:I2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(J$1875:J2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(K$1875:K2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(L$1875:L2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(M$1875:M2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(N$1875:N2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(O$1875:O2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(P$1875:P2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(Q$1875:Q2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(R$1875:R2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(S$1875:S2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(T$1875:T2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(U$1875:U2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(V$1875:V2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(W$1875:W2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(X$1875:X2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(Y$1875:Y2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(Z$1875:Z2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AA$1875:AA2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AB$1875:AB2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AC$1875:AC2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AD$1875:AD2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AE$1875:AE2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AF$1875:AF2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AG$1875:AG2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AH$1875:AH2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AI$1875:AI2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AK$1875:AK2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AL$1875:AL2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AM$1875:AM2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AN$1875:AN2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AO$1875:AO2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AP$1875:AP2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AR$1875:AR2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AS$1875:AS2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AT$1875:AT2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AU$1875:AU2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AV$1875:AV2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AW$1875:AW2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AX$1875:AX2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AY$1875:AY2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BA$1875:BA2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BB$1875:BB2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BC$1875:BC2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BD$1875:BD2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BE$1875:BE2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BF$1875:BF2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BG$1875:BG2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BH$1875:BH2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BI$1875:BI2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BK$1875:BK2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BL$1875:BL2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BM$1875:BM2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BN$1875:BN2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BO$1875:BO2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BP$1875:BP2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BR$1875:BR2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BS$1875:BS2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BT$1875:BT2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BU$1875:BU2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BV$1875:BV2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BW$1875:BW2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BX$1875:BX2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BY$1875:BY2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CA$1875:CA2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CB$1875:CB2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CC$1875:CC2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CD$1875:CD2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CE$1875:CE2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CF$1875:CF2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CG$1875:CG2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CH$1875:CH2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CI$1875:CI2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CK$1875:CK2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CL$1875:CL2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CM$1875:CM2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CN$1875:CN2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CO$1875:CO2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CP$1875:CP2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CR$1875:CR2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CS$1875:CS2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CT$1875:CT2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CU$1875:CU2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CV$1875:CV2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CW$1875:CW2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CX$1875:CX2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CY$1875:CY2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DA$1875:DA2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DB$1875:DB2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DC$1875:DC2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DD$1875:DD2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DE$1875:DE2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DF$1875:DF2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DG$1875:DG2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DH$1875:DH2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DI$1875:DI2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DK$1875:DK2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DL$1875:DL2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DM$1875:DM2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DN$1875:DN2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DO$1875:DO2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DP$1875:DP2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DR$1875:DR2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DS$1875:DS2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DT$1875:DT2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DU$1875:DU2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DV$1875:DV2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DW$1875:DW2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DX$1875:DX2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DY$1875:DY2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(EA$1875:EA2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(EB$1875:EB2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(EC$1875:EC2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(ED$1875:ED2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(EE$1875:EE2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(EF$1875:EF2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(EG$1875:EG2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(EH$1875:EH2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},{"$f":"SUMIFS(EI$1875:EI2152,$A$1875:$A2152,$A2153,$D$1875:$D2152,$C2153)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2153,$D$882:$D$1278,$C2153)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,1,"net_rental_income","effective_gross_revenue","","Suite 11 - Blank",{"$f":"SUMIFS(G$1875:G2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(H$1875:H2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(I$1875:I2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(J$1875:J2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(K$1875:K2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(L$1875:L2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(M$1875:M2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(N$1875:N2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(O$1875:O2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(P$1875:P2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(Q$1875:Q2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(R$1875:R2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(S$1875:S2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(T$1875:T2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(U$1875:U2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(V$1875:V2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(W$1875:W2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(X$1875:X2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(Y$1875:Y2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(Z$1875:Z2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AA$1875:AA2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AB$1875:AB2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AC$1875:AC2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AD$1875:AD2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AE$1875:AE2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AF$1875:AF2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AG$1875:AG2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AH$1875:AH2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AI$1875:AI2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AK$1875:AK2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AL$1875:AL2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AM$1875:AM2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AN$1875:AN2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AO$1875:AO2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AP$1875:AP2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AR$1875:AR2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AS$1875:AS2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AT$1875:AT2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AU$1875:AU2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AV$1875:AV2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AW$1875:AW2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AX$1875:AX2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AY$1875:AY2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BA$1875:BA2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BB$1875:BB2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BC$1875:BC2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BD$1875:BD2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BE$1875:BE2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BF$1875:BF2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BG$1875:BG2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BH$1875:BH2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BI$1875:BI2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BK$1875:BK2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BL$1875:BL2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BM$1875:BM2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BN$1875:BN2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BO$1875:BO2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BP$1875:BP2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BR$1875:BR2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BS$1875:BS2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BT$1875:BT2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BU$1875:BU2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BV$1875:BV2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BW$1875:BW2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BX$1875:BX2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BY$1875:BY2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CA$1875:CA2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CB$1875:CB2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CC$1875:CC2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CD$1875:CD2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CE$1875:CE2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CF$1875:CF2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CG$1875:CG2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CH$1875:CH2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CI$1875:CI2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CK$1875:CK2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CL$1875:CL2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CM$1875:CM2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CN$1875:CN2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CO$1875:CO2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CP$1875:CP2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CR$1875:CR2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CS$1875:CS2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CT$1875:CT2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CU$1875:CU2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CV$1875:CV2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CW$1875:CW2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CX$1875:CX2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CY$1875:CY2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DA$1875:DA2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DB$1875:DB2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DC$1875:DC2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DD$1875:DD2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DE$1875:DE2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DF$1875:DF2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DG$1875:DG2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DH$1875:DH2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DI$1875:DI2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DK$1875:DK2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DL$1875:DL2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DM$1875:DM2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DN$1875:DN2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DO$1875:DO2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DP$1875:DP2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DR$1875:DR2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DS$1875:DS2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DT$1875:DT2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DU$1875:DU2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DV$1875:DV2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DW$1875:DW2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DX$1875:DX2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DY$1875:DY2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(EA$1875:EA2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(EB$1875:EB2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(EC$1875:EC2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(ED$1875:ED2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(EE$1875:EE2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(EF$1875:EF2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(EG$1875:EG2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(EH$1875:EH2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},{"$f":"SUMIFS(EI$1875:EI2159,$A$1875:$A2159,$A2160,$D$1875:$D2159,$C2160)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2160,$D$882:$D$1278,$C2160)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,1,"effective_gross_revenue","noi","","Suite 11 - Blank",{"$f":"SUMIFS(G$1875:G2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(H$1875:H2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(I$1875:I2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(J$1875:J2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(K$1875:K2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(L$1875:L2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(M$1875:M2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(N$1875:N2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(O$1875:O2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(P$1875:P2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(Q$1875:Q2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(R$1875:R2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(S$1875:S2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(T$1875:T2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(U$1875:U2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(V$1875:V2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(W$1875:W2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(X$1875:X2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(Y$1875:Y2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(Z$1875:Z2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AA$1875:AA2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AB$1875:AB2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AC$1875:AC2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AD$1875:AD2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AE$1875:AE2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AF$1875:AF2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AG$1875:AG2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AH$1875:AH2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AI$1875:AI2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AK$1875:AK2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AL$1875:AL2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AM$1875:AM2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AN$1875:AN2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AO$1875:AO2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AP$1875:AP2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AR$1875:AR2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AS$1875:AS2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AT$1875:AT2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AU$1875:AU2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AV$1875:AV2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AW$1875:AW2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AX$1875:AX2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AY$1875:AY2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BA$1875:BA2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BB$1875:BB2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BC$1875:BC2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BD$1875:BD2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BE$1875:BE2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BF$1875:BF2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BG$1875:BG2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BH$1875:BH2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BI$1875:BI2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BK$1875:BK2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BL$1875:BL2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BM$1875:BM2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BN$1875:BN2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BO$1875:BO2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BP$1875:BP2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BR$1875:BR2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BS$1875:BS2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BT$1875:BT2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BU$1875:BU2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BV$1875:BV2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BW$1875:BW2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BX$1875:BX2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BY$1875:BY2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CA$1875:CA2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CB$1875:CB2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CC$1875:CC2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CD$1875:CD2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CE$1875:CE2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CF$1875:CF2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CG$1875:CG2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CH$1875:CH2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CI$1875:CI2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CK$1875:CK2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CL$1875:CL2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CM$1875:CM2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CN$1875:CN2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CO$1875:CO2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CP$1875:CP2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CR$1875:CR2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CS$1875:CS2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CT$1875:CT2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CU$1875:CU2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CV$1875:CV2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CW$1875:CW2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CX$1875:CX2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CY$1875:CY2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DA$1875:DA2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DB$1875:DB2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DC$1875:DC2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DD$1875:DD2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DE$1875:DE2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DF$1875:DF2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DG$1875:DG2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DH$1875:DH2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DI$1875:DI2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DK$1875:DK2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DL$1875:DL2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DM$1875:DM2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DN$1875:DN2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DO$1875:DO2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DP$1875:DP2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DR$1875:DR2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DS$1875:DS2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DT$1875:DT2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DU$1875:DU2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DV$1875:DV2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DW$1875:DW2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DX$1875:DX2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DY$1875:DY2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(EA$1875:EA2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(EB$1875:EB2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(EC$1875:EC2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(ED$1875:ED2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(EE$1875:EE2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(EF$1875:EF2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(EG$1875:EG2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(EH$1875:EH2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},{"$f":"SUMIFS(EI$1875:EI2162,$A$1875:$A2162,$A2163,$D$1875:$D2162,$C2163)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2163,$D$882:$D$1278,$C2163)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,1,"total_debt_service","levered_net_cash_flow_before_partnership_costs","","Suite 11 - Blank",{"$f":"SUMIFS(G$1875:G2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(H$1875:H2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(I$1875:I2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(J$1875:J2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(K$1875:K2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(L$1875:L2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(M$1875:M2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(N$1875:N2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(O$1875:O2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(P$1875:P2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(Q$1875:Q2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(R$1875:R2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(S$1875:S2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(T$1875:T2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(U$1875:U2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(V$1875:V2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(W$1875:W2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(X$1875:X2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(Y$1875:Y2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(Z$1875:Z2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AA$1875:AA2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AB$1875:AB2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AC$1875:AC2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AD$1875:AD2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AE$1875:AE2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AF$1875:AF2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AG$1875:AG2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AH$1875:AH2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AI$1875:AI2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AK$1875:AK2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AL$1875:AL2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AM$1875:AM2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AN$1875:AN2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AO$1875:AO2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AP$1875:AP2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AR$1875:AR2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AS$1875:AS2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AT$1875:AT2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AU$1875:AU2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AV$1875:AV2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AW$1875:AW2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AX$1875:AX2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AY$1875:AY2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BA$1875:BA2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BB$1875:BB2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BC$1875:BC2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BD$1875:BD2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BE$1875:BE2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BF$1875:BF2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BG$1875:BG2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BH$1875:BH2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BI$1875:BI2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BK$1875:BK2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BL$1875:BL2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BM$1875:BM2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BN$1875:BN2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BO$1875:BO2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BP$1875:BP2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BR$1875:BR2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BS$1875:BS2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BT$1875:BT2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BU$1875:BU2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BV$1875:BV2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BW$1875:BW2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BX$1875:BX2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BY$1875:BY2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CA$1875:CA2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CB$1875:CB2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CC$1875:CC2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CD$1875:CD2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CE$1875:CE2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CF$1875:CF2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CG$1875:CG2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CH$1875:CH2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CI$1875:CI2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CK$1875:CK2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CL$1875:CL2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CM$1875:CM2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CN$1875:CN2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CO$1875:CO2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CP$1875:CP2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CR$1875:CR2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CS$1875:CS2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CT$1875:CT2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CU$1875:CU2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CV$1875:CV2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CW$1875:CW2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CX$1875:CX2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CY$1875:CY2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DA$1875:DA2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DB$1875:DB2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DC$1875:DC2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DD$1875:DD2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DE$1875:DE2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DF$1875:DF2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DG$1875:DG2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DH$1875:DH2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DI$1875:DI2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DK$1875:DK2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DL$1875:DL2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DM$1875:DM2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DN$1875:DN2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DO$1875:DO2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DP$1875:DP2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DR$1875:DR2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DS$1875:DS2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DT$1875:DT2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DU$1875:DU2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DV$1875:DV2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DW$1875:DW2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DX$1875:DX2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DY$1875:DY2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(EA$1875:EA2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(EB$1875:EB2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(EC$1875:EC2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(ED$1875:ED2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(EE$1875:EE2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(EF$1875:EF2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(EG$1875:EG2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(EH$1875:EH2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},{"$f":"SUMIFS(EI$1875:EI2174,$A$1875:$A2174,$A2175,$D$1875:$D2174,$C2175)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2175,$D$882:$D$1278,$C2175)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[11,1,"total_partnership_expenses","levered_net_cash_flow","","Suite 11 - Blank",{"$f":"SUMIFS(G$1875:G2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(H$1875:H2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(I$1875:I2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(J$1875:J2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(K$1875:K2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(L$1875:L2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(M$1875:M2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(N$1875:N2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(O$1875:O2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(P$1875:P2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(Q$1875:Q2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(R$1875:R2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(S$1875:S2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(T$1875:T2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(U$1875:U2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(V$1875:V2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(W$1875:W2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(X$1875:X2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(Y$1875:Y2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(Z$1875:Z2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AA$1875:AA2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AB$1875:AB2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AC$1875:AC2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AD$1875:AD2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AE$1875:AE2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AF$1875:AF2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AG$1875:AG2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AH$1875:AH2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AI$1875:AI2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AK$1875:AK2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AL$1875:AL2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AM$1875:AM2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AN$1875:AN2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AO$1875:AO2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AP$1875:AP2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AR$1875:AR2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AS$1875:AS2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AT$1875:AT2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AU$1875:AU2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AV$1875:AV2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AW$1875:AW2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AX$1875:AX2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AY$1875:AY2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BA$1875:BA2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BB$1875:BB2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BC$1875:BC2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BD$1875:BD2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BE$1875:BE2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BF$1875:BF2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BG$1875:BG2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BH$1875:BH2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BI$1875:BI2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BK$1875:BK2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BL$1875:BL2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BM$1875:BM2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BN$1875:BN2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BO$1875:BO2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BP$1875:BP2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BR$1875:BR2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BS$1875:BS2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BT$1875:BT2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BU$1875:BU2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BV$1875:BV2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BW$1875:BW2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BX$1875:BX2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BY$1875:BY2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CA$1875:CA2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CB$1875:CB2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CC$1875:CC2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CD$1875:CD2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CE$1875:CE2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CF$1875:CF2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CG$1875:CG2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CH$1875:CH2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CI$1875:CI2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CK$1875:CK2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CL$1875:CL2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CM$1875:CM2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CN$1875:CN2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CO$1875:CO2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CP$1875:CP2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CR$1875:CR2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CS$1875:CS2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CT$1875:CT2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CU$1875:CU2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CV$1875:CV2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CW$1875:CW2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CX$1875:CX2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CY$1875:CY2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DA$1875:DA2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DB$1875:DB2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DC$1875:DC2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DD$1875:DD2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DE$1875:DE2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DF$1875:DF2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DG$1875:DG2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DH$1875:DH2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DI$1875:DI2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DK$1875:DK2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DL$1875:DL2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DM$1875:DM2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DN$1875:DN2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DO$1875:DO2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DP$1875:DP2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DR$1875:DR2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DS$1875:DS2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DT$1875:DT2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DU$1875:DU2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DV$1875:DV2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DW$1875:DW2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DX$1875:DX2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DY$1875:DY2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(EA$1875:EA2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(EB$1875:EB2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(EC$1875:EC2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(ED$1875:ED2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(EE$1875:EE2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(EF$1875:EF2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(EG$1875:EG2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(EH$1875:EH2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},{"$f":"SUMIFS(EI$1875:EI2181,$A$1875:$A2181,$A2182,$D$1875:$D2181,$C2182)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2182,$D$882:$D$1278,$C2182)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[12,1,"all_tenant_improvements","total_leasing_costs","","Suite 12 - Blank",{"$f":"SUMIFS(G$1875:G2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(H$1875:H2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(I$1875:I2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(J$1875:J2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(K$1875:K2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(L$1875:L2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(M$1875:M2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(N$1875:N2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(O$1875:O2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(P$1875:P2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(Q$1875:Q2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(R$1875:R2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(S$1875:S2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(T$1875:T2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(U$1875:U2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(V$1875:V2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(W$1875:W2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(X$1875:X2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(Y$1875:Y2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(Z$1875:Z2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AA$1875:AA2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AB$1875:AB2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AC$1875:AC2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AD$1875:AD2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AE$1875:AE2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AF$1875:AF2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AG$1875:AG2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AH$1875:AH2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AI$1875:AI2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AK$1875:AK2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AL$1875:AL2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AM$1875:AM2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AN$1875:AN2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AO$1875:AO2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AP$1875:AP2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AR$1875:AR2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AS$1875:AS2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AT$1875:AT2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AU$1875:AU2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AV$1875:AV2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AW$1875:AW2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AX$1875:AX2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AY$1875:AY2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BA$1875:BA2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BB$1875:BB2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BC$1875:BC2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BD$1875:BD2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BE$1875:BE2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BF$1875:BF2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BG$1875:BG2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BH$1875:BH2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BI$1875:BI2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BK$1875:BK2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BL$1875:BL2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BM$1875:BM2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BN$1875:BN2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BO$1875:BO2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BP$1875:BP2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BR$1875:BR2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BS$1875:BS2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BT$1875:BT2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BU$1875:BU2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BV$1875:BV2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BW$1875:BW2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BX$1875:BX2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BY$1875:BY2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CA$1875:CA2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CB$1875:CB2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CC$1875:CC2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CD$1875:CD2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CE$1875:CE2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CF$1875:CF2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CG$1875:CG2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CH$1875:CH2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CI$1875:CI2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CK$1875:CK2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CL$1875:CL2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CM$1875:CM2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CN$1875:CN2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CO$1875:CO2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CP$1875:CP2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CR$1875:CR2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CS$1875:CS2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CT$1875:CT2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CU$1875:CU2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CV$1875:CV2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CW$1875:CW2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CX$1875:CX2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CY$1875:CY2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DA$1875:DA2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DB$1875:DB2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DC$1875:DC2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DD$1875:DD2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DE$1875:DE2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DF$1875:DF2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DG$1875:DG2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DH$1875:DH2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DI$1875:DI2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DK$1875:DK2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DL$1875:DL2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DM$1875:DM2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DN$1875:DN2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DO$1875:DO2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DP$1875:DP2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DR$1875:DR2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DS$1875:DS2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DT$1875:DT2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DU$1875:DU2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DV$1875:DV2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DW$1875:DW2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DX$1875:DX2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DY$1875:DY2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(EA$1875:EA2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(EB$1875:EB2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(EC$1875:EC2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(ED$1875:ED2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(EE$1875:EE2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(EF$1875:EF2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(EG$1875:EG2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(EH$1875:EH2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},{"$f":"SUMIFS(EI$1875:EI2193,$A$1875:$A2193,$A2194,$D$1875:$D2193,$C2194)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2194,$D$882:$D$1278,$C2194)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[12,1,"all_interest_payments","total_debt_service","","Suite 12 - Blank",{"$f":"SUMIFS(G$1875:G2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(H$1875:H2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(I$1875:I2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(J$1875:J2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(K$1875:K2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(L$1875:L2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(M$1875:M2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(N$1875:N2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(O$1875:O2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(P$1875:P2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(Q$1875:Q2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(R$1875:R2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(S$1875:S2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(T$1875:T2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(U$1875:U2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(V$1875:V2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(W$1875:W2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(X$1875:X2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(Y$1875:Y2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(Z$1875:Z2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AA$1875:AA2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AB$1875:AB2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AC$1875:AC2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AD$1875:AD2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AE$1875:AE2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AF$1875:AF2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AG$1875:AG2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AH$1875:AH2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AI$1875:AI2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AK$1875:AK2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AL$1875:AL2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AM$1875:AM2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AN$1875:AN2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AO$1875:AO2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AP$1875:AP2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AR$1875:AR2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AS$1875:AS2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AT$1875:AT2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AU$1875:AU2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AV$1875:AV2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AW$1875:AW2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AX$1875:AX2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AY$1875:AY2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BA$1875:BA2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BB$1875:BB2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BC$1875:BC2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BD$1875:BD2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BE$1875:BE2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BF$1875:BF2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BG$1875:BG2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BH$1875:BH2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BI$1875:BI2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BK$1875:BK2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BL$1875:BL2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BM$1875:BM2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BN$1875:BN2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BO$1875:BO2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BP$1875:BP2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BR$1875:BR2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BS$1875:BS2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BT$1875:BT2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BU$1875:BU2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BV$1875:BV2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BW$1875:BW2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BX$1875:BX2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BY$1875:BY2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CA$1875:CA2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CB$1875:CB2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CC$1875:CC2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CD$1875:CD2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CE$1875:CE2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CF$1875:CF2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CG$1875:CG2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CH$1875:CH2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CI$1875:CI2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CK$1875:CK2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CL$1875:CL2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CM$1875:CM2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CN$1875:CN2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CO$1875:CO2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CP$1875:CP2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CR$1875:CR2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CS$1875:CS2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CT$1875:CT2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CU$1875:CU2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CV$1875:CV2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CW$1875:CW2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CX$1875:CX2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CY$1875:CY2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DA$1875:DA2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DB$1875:DB2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DC$1875:DC2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DD$1875:DD2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DE$1875:DE2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DF$1875:DF2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DG$1875:DG2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DH$1875:DH2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DI$1875:DI2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DK$1875:DK2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DL$1875:DL2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DM$1875:DM2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DN$1875:DN2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DO$1875:DO2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DP$1875:DP2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DR$1875:DR2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DS$1875:DS2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DT$1875:DT2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DU$1875:DU2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DV$1875:DV2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DW$1875:DW2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DX$1875:DX2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DY$1875:DY2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(EA$1875:EA2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(EB$1875:EB2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(EC$1875:EC2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(ED$1875:ED2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(EE$1875:EE2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(EF$1875:EF2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(EG$1875:EG2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(EH$1875:EH2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},{"$f":"SUMIFS(EI$1875:EI2200,$A$1875:$A2200,$A2201,$D$1875:$D2200,$C2201)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2201,$D$882:$D$1278,$C2201)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[13,1,"all_downtime","net_rental_income","","Suite 13 - Blank",{"$f":"SUMIFS(G$1875:G2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(H$1875:H2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(I$1875:I2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(J$1875:J2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(K$1875:K2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(L$1875:L2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(M$1875:M2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(N$1875:N2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(O$1875:O2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(P$1875:P2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(Q$1875:Q2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(R$1875:R2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(S$1875:S2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(T$1875:T2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(U$1875:U2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(V$1875:V2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(W$1875:W2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(X$1875:X2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(Y$1875:Y2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(Z$1875:Z2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AA$1875:AA2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AB$1875:AB2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AC$1875:AC2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AD$1875:AD2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AE$1875:AE2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AF$1875:AF2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AG$1875:AG2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AH$1875:AH2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AI$1875:AI2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AK$1875:AK2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AL$1875:AL2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AM$1875:AM2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AN$1875:AN2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AO$1875:AO2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AP$1875:AP2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AR$1875:AR2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AS$1875:AS2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AT$1875:AT2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AU$1875:AU2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AV$1875:AV2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AW$1875:AW2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AX$1875:AX2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AY$1875:AY2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BA$1875:BA2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BB$1875:BB2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BC$1875:BC2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BD$1875:BD2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BE$1875:BE2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BF$1875:BF2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BG$1875:BG2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BH$1875:BH2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BI$1875:BI2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BK$1875:BK2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BL$1875:BL2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BM$1875:BM2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BN$1875:BN2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BO$1875:BO2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BP$1875:BP2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BR$1875:BR2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BS$1875:BS2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BT$1875:BT2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BU$1875:BU2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BV$1875:BV2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BW$1875:BW2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BX$1875:BX2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BY$1875:BY2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CA$1875:CA2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CB$1875:CB2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CC$1875:CC2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CD$1875:CD2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CE$1875:CE2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CF$1875:CF2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CG$1875:CG2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CH$1875:CH2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CI$1875:CI2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CK$1875:CK2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CL$1875:CL2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CM$1875:CM2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CN$1875:CN2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CO$1875:CO2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CP$1875:CP2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CR$1875:CR2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CS$1875:CS2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CT$1875:CT2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CU$1875:CU2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CV$1875:CV2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CW$1875:CW2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CX$1875:CX2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CY$1875:CY2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DA$1875:DA2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DB$1875:DB2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DC$1875:DC2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DD$1875:DD2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DE$1875:DE2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DF$1875:DF2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DG$1875:DG2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DH$1875:DH2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DI$1875:DI2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DK$1875:DK2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DL$1875:DL2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DM$1875:DM2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DN$1875:DN2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DO$1875:DO2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DP$1875:DP2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DR$1875:DR2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DS$1875:DS2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DT$1875:DT2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DU$1875:DU2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DV$1875:DV2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DW$1875:DW2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DX$1875:DX2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DY$1875:DY2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(EA$1875:EA2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(EB$1875:EB2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(EC$1875:EC2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(ED$1875:ED2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(EE$1875:EE2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(EF$1875:EF2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(EG$1875:EG2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(EH$1875:EH2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},{"$f":"SUMIFS(EI$1875:EI2212,$A$1875:$A2212,$A2213,$D$1875:$D2212,$C2213)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2213,$D$882:$D$1278,$C2213)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[13,1,"total_leasing_and_capital_costs","cash_flow_before_debt_service","","Suite 13 - Blank",{"$f":"SUMIFS(G$1875:G2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(H$1875:H2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(I$1875:I2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(J$1875:J2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(K$1875:K2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(L$1875:L2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(M$1875:M2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(N$1875:N2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(O$1875:O2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(P$1875:P2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(Q$1875:Q2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(R$1875:R2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(S$1875:S2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(T$1875:T2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(U$1875:U2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(V$1875:V2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(W$1875:W2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(X$1875:X2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(Y$1875:Y2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(Z$1875:Z2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AA$1875:AA2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AB$1875:AB2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AC$1875:AC2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AD$1875:AD2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AE$1875:AE2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AF$1875:AF2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AG$1875:AG2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AH$1875:AH2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AI$1875:AI2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AK$1875:AK2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AL$1875:AL2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AM$1875:AM2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AN$1875:AN2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AO$1875:AO2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AP$1875:AP2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AR$1875:AR2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AS$1875:AS2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AT$1875:AT2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AU$1875:AU2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AV$1875:AV2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AW$1875:AW2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AX$1875:AX2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AY$1875:AY2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BA$1875:BA2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BB$1875:BB2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BC$1875:BC2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BD$1875:BD2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BE$1875:BE2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BF$1875:BF2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BG$1875:BG2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BH$1875:BH2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BI$1875:BI2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BK$1875:BK2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BL$1875:BL2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BM$1875:BM2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BN$1875:BN2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BO$1875:BO2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BP$1875:BP2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BR$1875:BR2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BS$1875:BS2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BT$1875:BT2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BU$1875:BU2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BV$1875:BV2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BW$1875:BW2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BX$1875:BX2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BY$1875:BY2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CA$1875:CA2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CB$1875:CB2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CC$1875:CC2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CD$1875:CD2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CE$1875:CE2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CF$1875:CF2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CG$1875:CG2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CH$1875:CH2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CI$1875:CI2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CK$1875:CK2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CL$1875:CL2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CM$1875:CM2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CN$1875:CN2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CO$1875:CO2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CP$1875:CP2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CR$1875:CR2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CS$1875:CS2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CT$1875:CT2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CU$1875:CU2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CV$1875:CV2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CW$1875:CW2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CX$1875:CX2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CY$1875:CY2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DA$1875:DA2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DB$1875:DB2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DC$1875:DC2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DD$1875:DD2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DE$1875:DE2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DF$1875:DF2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DG$1875:DG2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DH$1875:DH2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DI$1875:DI2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DK$1875:DK2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DL$1875:DL2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DM$1875:DM2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DN$1875:DN2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DO$1875:DO2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DP$1875:DP2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DR$1875:DR2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DS$1875:DS2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DT$1875:DT2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DU$1875:DU2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DV$1875:DV2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DW$1875:DW2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DX$1875:DX2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DY$1875:DY2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(EA$1875:EA2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(EB$1875:EB2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(EC$1875:EC2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(ED$1875:ED2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(EE$1875:EE2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(EF$1875:EF2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(EG$1875:EG2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(EH$1875:EH2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},{"$f":"SUMIFS(EI$1875:EI2224,$A$1875:$A2224,$A2225,$D$1875:$D2224,$C2225)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2225,$D$882:$D$1278,$C2225)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[13,1,"total_loan_balance_and_fees","levered_net_cash_flow_before_partnership_costs","","Suite 13 - Blank",{"$f":"SUMIFS(G$1875:G2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(H$1875:H2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(I$1875:I2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(J$1875:J2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(K$1875:K2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(L$1875:L2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(M$1875:M2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(N$1875:N2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(O$1875:O2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(P$1875:P2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(Q$1875:Q2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(R$1875:R2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(S$1875:S2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(T$1875:T2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(U$1875:U2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(V$1875:V2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(W$1875:W2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(X$1875:X2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(Y$1875:Y2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(Z$1875:Z2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AA$1875:AA2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AB$1875:AB2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AC$1875:AC2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AD$1875:AD2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AE$1875:AE2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AF$1875:AF2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AG$1875:AG2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AH$1875:AH2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AI$1875:AI2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AK$1875:AK2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AL$1875:AL2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AM$1875:AM2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AN$1875:AN2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AO$1875:AO2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AP$1875:AP2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AR$1875:AR2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AS$1875:AS2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AT$1875:AT2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AU$1875:AU2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AV$1875:AV2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AW$1875:AW2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AX$1875:AX2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AY$1875:AY2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BA$1875:BA2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BB$1875:BB2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BC$1875:BC2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BD$1875:BD2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BE$1875:BE2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BF$1875:BF2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BG$1875:BG2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BH$1875:BH2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BI$1875:BI2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BK$1875:BK2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BL$1875:BL2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BM$1875:BM2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BN$1875:BN2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BO$1875:BO2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BP$1875:BP2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BR$1875:BR2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BS$1875:BS2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BT$1875:BT2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BU$1875:BU2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BV$1875:BV2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BW$1875:BW2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BX$1875:BX2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BY$1875:BY2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CA$1875:CA2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CB$1875:CB2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CC$1875:CC2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CD$1875:CD2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CE$1875:CE2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CF$1875:CF2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CG$1875:CG2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CH$1875:CH2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CI$1875:CI2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CK$1875:CK2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CL$1875:CL2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CM$1875:CM2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CN$1875:CN2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CO$1875:CO2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CP$1875:CP2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CR$1875:CR2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CS$1875:CS2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CT$1875:CT2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CU$1875:CU2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CV$1875:CV2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CW$1875:CW2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CX$1875:CX2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CY$1875:CY2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DA$1875:DA2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DB$1875:DB2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DC$1875:DC2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DD$1875:DD2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DE$1875:DE2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DF$1875:DF2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DG$1875:DG2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DH$1875:DH2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DI$1875:DI2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DK$1875:DK2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DL$1875:DL2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DM$1875:DM2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DN$1875:DN2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DO$1875:DO2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DP$1875:DP2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DR$1875:DR2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DS$1875:DS2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DT$1875:DT2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DU$1875:DU2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DV$1875:DV2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DW$1875:DW2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DX$1875:DX2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DY$1875:DY2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(EA$1875:EA2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(EB$1875:EB2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(EC$1875:EC2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(ED$1875:ED2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(EE$1875:EE2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(EF$1875:EF2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(EG$1875:EG2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(EH$1875:EH2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},{"$f":"SUMIFS(EI$1875:EI2234,$A$1875:$A2234,$A2235,$D$1875:$D2234,$C2235)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2235,$D$882:$D$1278,$C2235)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[13,1,"total_working_capital","levered_net_cash_flow_before_partnership_costs","","Suite 13 - Blank",{"$f":"SUMIFS(G$1875:G2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(H$1875:H2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(I$1875:I2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(J$1875:J2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(K$1875:K2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(L$1875:L2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(M$1875:M2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(N$1875:N2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(O$1875:O2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(P$1875:P2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(Q$1875:Q2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(R$1875:R2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(S$1875:S2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(T$1875:T2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(U$1875:U2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(V$1875:V2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(W$1875:W2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(X$1875:X2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(Y$1875:Y2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(Z$1875:Z2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AA$1875:AA2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AB$1875:AB2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AC$1875:AC2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AD$1875:AD2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AE$1875:AE2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AF$1875:AF2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AG$1875:AG2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AH$1875:AH2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AI$1875:AI2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AK$1875:AK2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AL$1875:AL2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AM$1875:AM2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AN$1875:AN2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AO$1875:AO2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AP$1875:AP2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AR$1875:AR2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AS$1875:AS2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AT$1875:AT2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AU$1875:AU2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AV$1875:AV2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AW$1875:AW2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AX$1875:AX2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AY$1875:AY2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BA$1875:BA2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BB$1875:BB2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BC$1875:BC2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BD$1875:BD2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BE$1875:BE2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BF$1875:BF2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BG$1875:BG2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BH$1875:BH2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BI$1875:BI2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BK$1875:BK2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BL$1875:BL2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BM$1875:BM2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BN$1875:BN2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BO$1875:BO2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BP$1875:BP2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BR$1875:BR2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BS$1875:BS2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BT$1875:BT2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BU$1875:BU2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BV$1875:BV2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BW$1875:BW2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BX$1875:BX2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BY$1875:BY2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CA$1875:CA2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CB$1875:CB2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CC$1875:CC2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CD$1875:CD2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CE$1875:CE2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CF$1875:CF2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CG$1875:CG2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CH$1875:CH2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CI$1875:CI2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CK$1875:CK2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CL$1875:CL2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CM$1875:CM2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CN$1875:CN2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CO$1875:CO2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CP$1875:CP2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CR$1875:CR2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CS$1875:CS2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CT$1875:CT2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CU$1875:CU2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CV$1875:CV2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CW$1875:CW2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CX$1875:CX2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CY$1875:CY2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DA$1875:DA2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DB$1875:DB2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DC$1875:DC2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DD$1875:DD2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DE$1875:DE2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DF$1875:DF2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DG$1875:DG2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DH$1875:DH2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DI$1875:DI2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DK$1875:DK2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DL$1875:DL2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DM$1875:DM2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DN$1875:DN2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DO$1875:DO2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DP$1875:DP2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DR$1875:DR2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DS$1875:DS2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DT$1875:DT2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DU$1875:DU2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DV$1875:DV2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DW$1875:DW2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DX$1875:DX2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DY$1875:DY2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(EA$1875:EA2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(EB$1875:EB2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(EC$1875:EC2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(ED$1875:ED2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(EE$1875:EE2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(EF$1875:EF2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(EG$1875:EG2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(EH$1875:EH2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},{"$f":"SUMIFS(EI$1875:EI2235,$A$1875:$A2235,$A2236,$D$1875:$D2235,$C2236)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2236,$D$882:$D$1278,$C2236)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[14,1,"total_leasing_costs","total_leasing_and_capital_costs","","Suite 14 - Blank",{"$f":"SUMIFS(G$1875:G2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(H$1875:H2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(I$1875:I2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(J$1875:J2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(K$1875:K2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(L$1875:L2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(M$1875:M2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(N$1875:N2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(O$1875:O2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(P$1875:P2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(Q$1875:Q2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(R$1875:R2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(S$1875:S2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(T$1875:T2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(U$1875:U2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(V$1875:V2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(W$1875:W2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(X$1875:X2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(Y$1875:Y2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(Z$1875:Z2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AA$1875:AA2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AB$1875:AB2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AC$1875:AC2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AD$1875:AD2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AE$1875:AE2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AF$1875:AF2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AG$1875:AG2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AH$1875:AH2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AI$1875:AI2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AK$1875:AK2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AL$1875:AL2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AM$1875:AM2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AN$1875:AN2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AO$1875:AO2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AP$1875:AP2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AR$1875:AR2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AS$1875:AS2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AT$1875:AT2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AU$1875:AU2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AV$1875:AV2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AW$1875:AW2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AX$1875:AX2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AY$1875:AY2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BA$1875:BA2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BB$1875:BB2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BC$1875:BC2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BD$1875:BD2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BE$1875:BE2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BF$1875:BF2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BG$1875:BG2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BH$1875:BH2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BI$1875:BI2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BK$1875:BK2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BL$1875:BL2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BM$1875:BM2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BN$1875:BN2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BO$1875:BO2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BP$1875:BP2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BR$1875:BR2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BS$1875:BS2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BT$1875:BT2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BU$1875:BU2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BV$1875:BV2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BW$1875:BW2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BX$1875:BX2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BY$1875:BY2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CA$1875:CA2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CB$1875:CB2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CC$1875:CC2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CD$1875:CD2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CE$1875:CE2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CF$1875:CF2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CG$1875:CG2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CH$1875:CH2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CI$1875:CI2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CK$1875:CK2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CL$1875:CL2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CM$1875:CM2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CN$1875:CN2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CO$1875:CO2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CP$1875:CP2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CR$1875:CR2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CS$1875:CS2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CT$1875:CT2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CU$1875:CU2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CV$1875:CV2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CW$1875:CW2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CX$1875:CX2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CY$1875:CY2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DA$1875:DA2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DB$1875:DB2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DC$1875:DC2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DD$1875:DD2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DE$1875:DE2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DF$1875:DF2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DG$1875:DG2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DH$1875:DH2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DI$1875:DI2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DK$1875:DK2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DL$1875:DL2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DM$1875:DM2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DN$1875:DN2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DO$1875:DO2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DP$1875:DP2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DR$1875:DR2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DS$1875:DS2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DT$1875:DT2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DU$1875:DU2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DV$1875:DV2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DW$1875:DW2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DX$1875:DX2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DY$1875:DY2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(EA$1875:EA2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(EB$1875:EB2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(EC$1875:EC2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(ED$1875:ED2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(EE$1875:EE2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(EF$1875:EF2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(EG$1875:EG2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(EH$1875:EH2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},{"$f":"SUMIFS(EI$1875:EI2251,$A$1875:$A2251,$A2252,$D$1875:$D2251,$C2252)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2252,$D$882:$D$1278,$C2252)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[14,1,"total_acquisition_and_sale","unlevered_net_cash_flow","","Suite 14 - Blank",{"$f":"SUMIFS(G$1875:G2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(H$1875:H2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(I$1875:I2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(J$1875:J2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(K$1875:K2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(L$1875:L2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(M$1875:M2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(N$1875:N2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(O$1875:O2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(P$1875:P2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(Q$1875:Q2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(R$1875:R2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(S$1875:S2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(T$1875:T2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(U$1875:U2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(V$1875:V2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(W$1875:W2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(X$1875:X2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(Y$1875:Y2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(Z$1875:Z2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AA$1875:AA2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AB$1875:AB2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AC$1875:AC2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AD$1875:AD2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AE$1875:AE2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AF$1875:AF2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AG$1875:AG2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AH$1875:AH2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AI$1875:AI2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AK$1875:AK2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AL$1875:AL2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AM$1875:AM2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AN$1875:AN2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AO$1875:AO2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AP$1875:AP2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AR$1875:AR2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AS$1875:AS2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AT$1875:AT2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AU$1875:AU2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AV$1875:AV2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AW$1875:AW2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AX$1875:AX2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AY$1875:AY2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BA$1875:BA2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BB$1875:BB2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BC$1875:BC2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BD$1875:BD2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BE$1875:BE2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BF$1875:BF2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BG$1875:BG2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BH$1875:BH2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BI$1875:BI2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BK$1875:BK2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BL$1875:BL2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BM$1875:BM2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BN$1875:BN2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BO$1875:BO2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BP$1875:BP2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BR$1875:BR2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BS$1875:BS2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BT$1875:BT2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BU$1875:BU2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BV$1875:BV2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BW$1875:BW2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BX$1875:BX2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BY$1875:BY2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CA$1875:CA2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CB$1875:CB2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CC$1875:CC2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CD$1875:CD2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CE$1875:CE2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CF$1875:CF2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CG$1875:CG2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CH$1875:CH2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CI$1875:CI2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CK$1875:CK2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CL$1875:CL2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CM$1875:CM2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CN$1875:CN2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CO$1875:CO2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CP$1875:CP2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CR$1875:CR2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CS$1875:CS2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CT$1875:CT2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CU$1875:CU2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CV$1875:CV2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CW$1875:CW2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CX$1875:CX2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CY$1875:CY2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DA$1875:DA2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DB$1875:DB2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DC$1875:DC2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DD$1875:DD2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DE$1875:DE2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DF$1875:DF2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DG$1875:DG2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DH$1875:DH2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DI$1875:DI2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DK$1875:DK2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DL$1875:DL2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DM$1875:DM2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DN$1875:DN2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DO$1875:DO2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DP$1875:DP2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DR$1875:DR2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DS$1875:DS2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DT$1875:DT2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DU$1875:DU2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DV$1875:DV2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DW$1875:DW2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DX$1875:DX2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DY$1875:DY2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(EA$1875:EA2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(EB$1875:EB2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(EC$1875:EC2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(ED$1875:ED2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(EE$1875:EE2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(EF$1875:EF2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(EG$1875:EG2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(EH$1875:EH2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},{"$f":"SUMIFS(EI$1875:EI2254,$A$1875:$A2254,$A2255,$D$1875:$D2254,$C2255)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2255,$D$882:$D$1278,$C2255)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[14,1,"levered_net_cash_flow",0,"","Suite 14 - Blank",{"$f":"SUMIFS(G$1875:G2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(H$1875:H2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(I$1875:I2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(J$1875:J2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(K$1875:K2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(L$1875:L2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(M$1875:M2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(N$1875:N2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(O$1875:O2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(P$1875:P2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(Q$1875:Q2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(R$1875:R2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(S$1875:S2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(T$1875:T2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(U$1875:U2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(V$1875:V2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(W$1875:W2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(X$1875:X2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(Y$1875:Y2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(Z$1875:Z2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AA$1875:AA2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AB$1875:AB2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AC$1875:AC2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AD$1875:AD2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AE$1875:AE2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AF$1875:AF2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AG$1875:AG2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AH$1875:AH2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AI$1875:AI2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AK$1875:AK2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AL$1875:AL2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AM$1875:AM2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AN$1875:AN2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AO$1875:AO2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AP$1875:AP2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AR$1875:AR2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AS$1875:AS2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AT$1875:AT2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AU$1875:AU2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AV$1875:AV2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AW$1875:AW2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AX$1875:AX2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AY$1875:AY2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BA$1875:BA2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BB$1875:BB2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BC$1875:BC2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BD$1875:BD2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BE$1875:BE2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BF$1875:BF2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BG$1875:BG2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BH$1875:BH2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BI$1875:BI2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BK$1875:BK2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BL$1875:BL2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BM$1875:BM2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BN$1875:BN2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BO$1875:BO2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BP$1875:BP2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BR$1875:BR2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BS$1875:BS2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BT$1875:BT2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BU$1875:BU2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BV$1875:BV2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BW$1875:BW2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BX$1875:BX2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BY$1875:BY2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CA$1875:CA2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CB$1875:CB2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CC$1875:CC2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CD$1875:CD2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CE$1875:CE2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CF$1875:CF2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CG$1875:CG2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CH$1875:CH2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CI$1875:CI2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CK$1875:CK2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CL$1875:CL2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CM$1875:CM2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CN$1875:CN2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CO$1875:CO2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CP$1875:CP2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CR$1875:CR2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CS$1875:CS2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CT$1875:CT2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CU$1875:CU2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CV$1875:CV2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CW$1875:CW2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CX$1875:CX2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CY$1875:CY2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DA$1875:DA2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DB$1875:DB2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DC$1875:DC2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DD$1875:DD2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DE$1875:DE2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DF$1875:DF2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DG$1875:DG2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DH$1875:DH2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DI$1875:DI2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DK$1875:DK2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DL$1875:DL2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DM$1875:DM2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DN$1875:DN2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DO$1875:DO2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DP$1875:DP2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DR$1875:DR2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DS$1875:DS2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DT$1875:DT2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DU$1875:DU2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DV$1875:DV2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DW$1875:DW2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DX$1875:DX2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DY$1875:DY2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(EA$1875:EA2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(EB$1875:EB2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(EC$1875:EC2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(ED$1875:ED2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(EE$1875:EE2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(EF$1875:EF2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(EG$1875:EG2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(EH$1875:EH2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},{"$f":"SUMIFS(EI$1875:EI2266,$A$1875:$A2266,$A2267,$D$1875:$D2266,$C2267)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2267,$D$882:$D$1278,$C2267)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,1,"total_other_income","effective_gross_revenue","","Suite 15 - Blank",{"$f":"SUMIFS(G$1875:G2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(H$1875:H2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(I$1875:I2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(J$1875:J2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(K$1875:K2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(L$1875:L2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(M$1875:M2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(N$1875:N2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(O$1875:O2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(P$1875:P2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(Q$1875:Q2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(R$1875:R2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(S$1875:S2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(T$1875:T2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(U$1875:U2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(V$1875:V2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(W$1875:W2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(X$1875:X2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(Y$1875:Y2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(Z$1875:Z2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AA$1875:AA2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AB$1875:AB2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AC$1875:AC2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AD$1875:AD2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AE$1875:AE2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AF$1875:AF2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AG$1875:AG2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AH$1875:AH2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AI$1875:AI2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AK$1875:AK2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AL$1875:AL2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AM$1875:AM2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AN$1875:AN2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AO$1875:AO2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AP$1875:AP2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AR$1875:AR2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AS$1875:AS2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AT$1875:AT2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AU$1875:AU2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AV$1875:AV2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AW$1875:AW2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AX$1875:AX2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AY$1875:AY2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BA$1875:BA2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BB$1875:BB2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BC$1875:BC2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BD$1875:BD2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BE$1875:BE2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BF$1875:BF2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BG$1875:BG2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BH$1875:BH2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BI$1875:BI2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BK$1875:BK2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BL$1875:BL2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BM$1875:BM2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BN$1875:BN2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BO$1875:BO2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BP$1875:BP2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BR$1875:BR2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BS$1875:BS2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BT$1875:BT2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BU$1875:BU2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BV$1875:BV2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BW$1875:BW2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BX$1875:BX2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BY$1875:BY2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CA$1875:CA2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CB$1875:CB2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CC$1875:CC2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CD$1875:CD2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CE$1875:CE2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CF$1875:CF2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CG$1875:CG2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CH$1875:CH2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CI$1875:CI2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CK$1875:CK2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CL$1875:CL2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CM$1875:CM2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CN$1875:CN2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CO$1875:CO2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CP$1875:CP2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CR$1875:CR2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CS$1875:CS2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CT$1875:CT2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CU$1875:CU2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CV$1875:CV2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CW$1875:CW2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CX$1875:CX2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CY$1875:CY2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DA$1875:DA2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DB$1875:DB2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DC$1875:DC2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DD$1875:DD2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DE$1875:DE2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DF$1875:DF2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DG$1875:DG2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DH$1875:DH2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DI$1875:DI2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DK$1875:DK2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DL$1875:DL2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DM$1875:DM2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DN$1875:DN2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DO$1875:DO2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DP$1875:DP2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DR$1875:DR2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DS$1875:DS2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DT$1875:DT2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DU$1875:DU2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DV$1875:DV2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DW$1875:DW2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DX$1875:DX2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DY$1875:DY2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(EA$1875:EA2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(EB$1875:EB2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(EC$1875:EC2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(ED$1875:ED2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(EE$1875:EE2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(EF$1875:EF2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(EG$1875:EG2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(EH$1875:EH2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},{"$f":"SUMIFS(EI$1875:EI2273,$A$1875:$A2273,$A2274,$D$1875:$D2273,$C2274)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2274,$D$882:$D$1278,$C2274)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[15,1,"all_amortization","total_debt_service","","Suite 15 - Blank",{"$f":"SUMIFS(G$1875:G2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(H$1875:H2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(I$1875:I2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(J$1875:J2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(K$1875:K2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(L$1875:L2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(M$1875:M2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(N$1875:N2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(O$1875:O2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(P$1875:P2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(Q$1875:Q2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(R$1875:R2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(S$1875:S2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(T$1875:T2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(U$1875:U2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(V$1875:V2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(W$1875:W2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(X$1875:X2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(Y$1875:Y2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(Z$1875:Z2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AA$1875:AA2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AB$1875:AB2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AC$1875:AC2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AD$1875:AD2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AE$1875:AE2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AF$1875:AF2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AG$1875:AG2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AH$1875:AH2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AI$1875:AI2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AK$1875:AK2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AL$1875:AL2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AM$1875:AM2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AN$1875:AN2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AO$1875:AO2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AP$1875:AP2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AR$1875:AR2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AS$1875:AS2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AT$1875:AT2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AU$1875:AU2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AV$1875:AV2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AW$1875:AW2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AX$1875:AX2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AY$1875:AY2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BA$1875:BA2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BB$1875:BB2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BC$1875:BC2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BD$1875:BD2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BE$1875:BE2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BF$1875:BF2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BG$1875:BG2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BH$1875:BH2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BI$1875:BI2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BK$1875:BK2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BL$1875:BL2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BM$1875:BM2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BN$1875:BN2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BO$1875:BO2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BP$1875:BP2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BR$1875:BR2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BS$1875:BS2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BT$1875:BT2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BU$1875:BU2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BV$1875:BV2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BW$1875:BW2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BX$1875:BX2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BY$1875:BY2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CA$1875:CA2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CB$1875:CB2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CC$1875:CC2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CD$1875:CD2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CE$1875:CE2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CF$1875:CF2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CG$1875:CG2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CH$1875:CH2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CI$1875:CI2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CK$1875:CK2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CL$1875:CL2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CM$1875:CM2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CN$1875:CN2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CO$1875:CO2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CP$1875:CP2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CR$1875:CR2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CS$1875:CS2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CT$1875:CT2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CU$1875:CU2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CV$1875:CV2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CW$1875:CW2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CX$1875:CX2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CY$1875:CY2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DA$1875:DA2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DB$1875:DB2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DC$1875:DC2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DD$1875:DD2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DE$1875:DE2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DF$1875:DF2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DG$1875:DG2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DH$1875:DH2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DI$1875:DI2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DK$1875:DK2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DL$1875:DL2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DM$1875:DM2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DN$1875:DN2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DO$1875:DO2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DP$1875:DP2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DR$1875:DR2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DS$1875:DS2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DT$1875:DT2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DU$1875:DU2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DV$1875:DV2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DW$1875:DW2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DX$1875:DX2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DY$1875:DY2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(EA$1875:EA2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(EB$1875:EB2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(EC$1875:EC2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(ED$1875:ED2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(EE$1875:EE2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(EF$1875:EF2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(EG$1875:EG2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(EH$1875:EH2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},{"$f":"SUMIFS(EI$1875:EI2285,$A$1875:$A2285,$A2286,$D$1875:$D2285,$C2286)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2286,$D$882:$D$1278,$C2286)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,1,"all_free_rent","net_rental_income","","Suite 16 - Blank",{"$f":"SUMIFS(G$1875:G2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(H$1875:H2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(I$1875:I2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(J$1875:J2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(K$1875:K2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(L$1875:L2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(M$1875:M2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(N$1875:N2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(O$1875:O2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(P$1875:P2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(Q$1875:Q2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(R$1875:R2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(S$1875:S2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(T$1875:T2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(U$1875:U2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(V$1875:V2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(W$1875:W2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(X$1875:X2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(Y$1875:Y2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(Z$1875:Z2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AA$1875:AA2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AB$1875:AB2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AC$1875:AC2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AD$1875:AD2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AE$1875:AE2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AF$1875:AF2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AG$1875:AG2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AH$1875:AH2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AI$1875:AI2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AK$1875:AK2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AL$1875:AL2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AM$1875:AM2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AN$1875:AN2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AO$1875:AO2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AP$1875:AP2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AR$1875:AR2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AS$1875:AS2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AT$1875:AT2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AU$1875:AU2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AV$1875:AV2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AW$1875:AW2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AX$1875:AX2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AY$1875:AY2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BA$1875:BA2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BB$1875:BB2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BC$1875:BC2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BD$1875:BD2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BE$1875:BE2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BF$1875:BF2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BG$1875:BG2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BH$1875:BH2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BI$1875:BI2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BK$1875:BK2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BL$1875:BL2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BM$1875:BM2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BN$1875:BN2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BO$1875:BO2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BP$1875:BP2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BR$1875:BR2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BS$1875:BS2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BT$1875:BT2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BU$1875:BU2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BV$1875:BV2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BW$1875:BW2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BX$1875:BX2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BY$1875:BY2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CA$1875:CA2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CB$1875:CB2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CC$1875:CC2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CD$1875:CD2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CE$1875:CE2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CF$1875:CF2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CG$1875:CG2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CH$1875:CH2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CI$1875:CI2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CK$1875:CK2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CL$1875:CL2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CM$1875:CM2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CN$1875:CN2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CO$1875:CO2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CP$1875:CP2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CR$1875:CR2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CS$1875:CS2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CT$1875:CT2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CU$1875:CU2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CV$1875:CV2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CW$1875:CW2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CX$1875:CX2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CY$1875:CY2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DA$1875:DA2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DB$1875:DB2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DC$1875:DC2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DD$1875:DD2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DE$1875:DE2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DF$1875:DF2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DG$1875:DG2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DH$1875:DH2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DI$1875:DI2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DK$1875:DK2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DL$1875:DL2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DM$1875:DM2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DN$1875:DN2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DO$1875:DO2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DP$1875:DP2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DR$1875:DR2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DS$1875:DS2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DT$1875:DT2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DU$1875:DU2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DV$1875:DV2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DW$1875:DW2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DX$1875:DX2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DY$1875:DY2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(EA$1875:EA2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(EB$1875:EB2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(EC$1875:EC2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(ED$1875:ED2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(EE$1875:EE2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(EF$1875:EF2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(EG$1875:EG2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(EH$1875:EH2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},{"$f":"SUMIFS(EI$1875:EI2297,$A$1875:$A2297,$A2298,$D$1875:$D2297,$C2298)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2298,$D$882:$D$1278,$C2298)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,1,"noi","cash_flow_before_debt_service","","Suite 16 - Blank",{"$f":"SUMIFS(G$1875:G2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(H$1875:H2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(I$1875:I2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(J$1875:J2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(K$1875:K2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(L$1875:L2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(M$1875:M2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(N$1875:N2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(O$1875:O2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(P$1875:P2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(Q$1875:Q2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(R$1875:R2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(S$1875:S2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(T$1875:T2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(U$1875:U2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(V$1875:V2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(W$1875:W2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(X$1875:X2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(Y$1875:Y2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(Z$1875:Z2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AA$1875:AA2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AB$1875:AB2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AC$1875:AC2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AD$1875:AD2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AE$1875:AE2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AF$1875:AF2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AG$1875:AG2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AH$1875:AH2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AI$1875:AI2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AK$1875:AK2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AL$1875:AL2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AM$1875:AM2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AN$1875:AN2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AO$1875:AO2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AP$1875:AP2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AR$1875:AR2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AS$1875:AS2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AT$1875:AT2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AU$1875:AU2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AV$1875:AV2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AW$1875:AW2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AX$1875:AX2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AY$1875:AY2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BA$1875:BA2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BB$1875:BB2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BC$1875:BC2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BD$1875:BD2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BE$1875:BE2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BF$1875:BF2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BG$1875:BG2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BH$1875:BH2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BI$1875:BI2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BK$1875:BK2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BL$1875:BL2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BM$1875:BM2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BN$1875:BN2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BO$1875:BO2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BP$1875:BP2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BR$1875:BR2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BS$1875:BS2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BT$1875:BT2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BU$1875:BU2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BV$1875:BV2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BW$1875:BW2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BX$1875:BX2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BY$1875:BY2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CA$1875:CA2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CB$1875:CB2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CC$1875:CC2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CD$1875:CD2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CE$1875:CE2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CF$1875:CF2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CG$1875:CG2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CH$1875:CH2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CI$1875:CI2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CK$1875:CK2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CL$1875:CL2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CM$1875:CM2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CN$1875:CN2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CO$1875:CO2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CP$1875:CP2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CR$1875:CR2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CS$1875:CS2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CT$1875:CT2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CU$1875:CU2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CV$1875:CV2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CW$1875:CW2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CX$1875:CX2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CY$1875:CY2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DA$1875:DA2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DB$1875:DB2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DC$1875:DC2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DD$1875:DD2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DE$1875:DE2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DF$1875:DF2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DG$1875:DG2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DH$1875:DH2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DI$1875:DI2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DK$1875:DK2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DL$1875:DL2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DM$1875:DM2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DN$1875:DN2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DO$1875:DO2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DP$1875:DP2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DR$1875:DR2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DS$1875:DS2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DT$1875:DT2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DU$1875:DU2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DV$1875:DV2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DW$1875:DW2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DX$1875:DX2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DY$1875:DY2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(EA$1875:EA2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(EB$1875:EB2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(EC$1875:EC2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(ED$1875:ED2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(EE$1875:EE2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(EF$1875:EF2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(EG$1875:EG2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(EH$1875:EH2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},{"$f":"SUMIFS(EI$1875:EI2304,$A$1875:$A2304,$A2305,$D$1875:$D2304,$C2305)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2305,$D$882:$D$1278,$C2305)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[16,1,"total_leasing_costs","total_leasing_and_capital_costs","","Suite 16 - Blank",{"$f":"SUMIFS(G$1875:G2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(H$1875:H2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(I$1875:I2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(J$1875:J2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(K$1875:K2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(L$1875:L2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(M$1875:M2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(N$1875:N2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(O$1875:O2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(P$1875:P2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(Q$1875:Q2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(R$1875:R2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(S$1875:S2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(T$1875:T2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(U$1875:U2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(V$1875:V2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(W$1875:W2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(X$1875:X2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(Y$1875:Y2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(Z$1875:Z2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AA$1875:AA2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AB$1875:AB2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AC$1875:AC2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AD$1875:AD2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AE$1875:AE2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AF$1875:AF2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AG$1875:AG2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AH$1875:AH2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AI$1875:AI2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AK$1875:AK2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AL$1875:AL2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AM$1875:AM2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AN$1875:AN2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AO$1875:AO2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AP$1875:AP2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AR$1875:AR2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AS$1875:AS2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AT$1875:AT2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AU$1875:AU2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AV$1875:AV2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AW$1875:AW2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AX$1875:AX2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AY$1875:AY2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BA$1875:BA2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BB$1875:BB2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BC$1875:BC2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BD$1875:BD2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BE$1875:BE2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BF$1875:BF2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BG$1875:BG2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BH$1875:BH2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BI$1875:BI2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BK$1875:BK2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BL$1875:BL2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BM$1875:BM2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BN$1875:BN2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BO$1875:BO2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BP$1875:BP2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BR$1875:BR2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BS$1875:BS2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BT$1875:BT2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BU$1875:BU2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BV$1875:BV2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BW$1875:BW2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BX$1875:BX2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BY$1875:BY2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CA$1875:CA2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CB$1875:CB2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CC$1875:CC2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CD$1875:CD2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CE$1875:CE2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CF$1875:CF2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CG$1875:CG2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CH$1875:CH2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CI$1875:CI2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CK$1875:CK2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CL$1875:CL2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CM$1875:CM2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CN$1875:CN2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CO$1875:CO2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CP$1875:CP2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CR$1875:CR2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CS$1875:CS2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CT$1875:CT2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CU$1875:CU2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CV$1875:CV2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CW$1875:CW2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CX$1875:CX2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CY$1875:CY2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DA$1875:DA2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DB$1875:DB2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DC$1875:DC2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DD$1875:DD2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DE$1875:DE2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DF$1875:DF2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DG$1875:DG2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DH$1875:DH2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DI$1875:DI2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DK$1875:DK2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DL$1875:DL2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DM$1875:DM2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DN$1875:DN2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DO$1875:DO2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DP$1875:DP2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DR$1875:DR2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DS$1875:DS2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DT$1875:DT2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DU$1875:DU2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DV$1875:DV2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DW$1875:DW2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DX$1875:DX2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DY$1875:DY2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(EA$1875:EA2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(EB$1875:EB2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(EC$1875:EC2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(ED$1875:ED2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(EE$1875:EE2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(EF$1875:EF2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(EG$1875:EG2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(EH$1875:EH2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},{"$f":"SUMIFS(EI$1875:EI2307,$A$1875:$A2307,$A2308,$D$1875:$D2307,$C2308)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2308,$D$882:$D$1278,$C2308)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,1,"all_base_rent","net_rental_income","","Suite 17 - Blank",{"$f":"SUMIFS(G$1875:G2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(H$1875:H2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(I$1875:I2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(J$1875:J2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(K$1875:K2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(L$1875:L2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(M$1875:M2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(N$1875:N2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(O$1875:O2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(P$1875:P2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(Q$1875:Q2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(R$1875:R2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(S$1875:S2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(T$1875:T2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(U$1875:U2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(V$1875:V2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(W$1875:W2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(X$1875:X2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(Y$1875:Y2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(Z$1875:Z2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AA$1875:AA2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AB$1875:AB2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AC$1875:AC2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AD$1875:AD2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AE$1875:AE2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AF$1875:AF2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AG$1875:AG2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AH$1875:AH2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AI$1875:AI2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AK$1875:AK2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AL$1875:AL2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AM$1875:AM2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AN$1875:AN2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AO$1875:AO2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AP$1875:AP2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AR$1875:AR2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AS$1875:AS2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AT$1875:AT2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AU$1875:AU2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AV$1875:AV2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AW$1875:AW2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AX$1875:AX2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AY$1875:AY2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BA$1875:BA2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BB$1875:BB2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BC$1875:BC2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BD$1875:BD2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BE$1875:BE2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BF$1875:BF2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BG$1875:BG2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BH$1875:BH2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BI$1875:BI2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BK$1875:BK2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BL$1875:BL2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BM$1875:BM2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BN$1875:BN2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BO$1875:BO2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BP$1875:BP2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BR$1875:BR2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BS$1875:BS2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BT$1875:BT2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BU$1875:BU2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BV$1875:BV2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BW$1875:BW2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BX$1875:BX2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BY$1875:BY2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CA$1875:CA2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CB$1875:CB2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CC$1875:CC2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CD$1875:CD2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CE$1875:CE2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CF$1875:CF2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CG$1875:CG2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CH$1875:CH2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CI$1875:CI2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CK$1875:CK2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CL$1875:CL2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CM$1875:CM2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CN$1875:CN2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CO$1875:CO2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CP$1875:CP2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CR$1875:CR2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CS$1875:CS2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CT$1875:CT2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CU$1875:CU2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CV$1875:CV2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CW$1875:CW2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CX$1875:CX2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CY$1875:CY2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DA$1875:DA2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DB$1875:DB2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DC$1875:DC2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DD$1875:DD2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DE$1875:DE2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DF$1875:DF2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DG$1875:DG2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DH$1875:DH2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DI$1875:DI2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DK$1875:DK2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DL$1875:DL2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DM$1875:DM2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DN$1875:DN2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DO$1875:DO2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DP$1875:DP2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DR$1875:DR2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DS$1875:DS2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DT$1875:DT2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DU$1875:DU2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DV$1875:DV2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DW$1875:DW2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DX$1875:DX2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DY$1875:DY2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(EA$1875:EA2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(EB$1875:EB2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(EC$1875:EC2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(ED$1875:ED2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(EE$1875:EE2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(EF$1875:EF2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(EG$1875:EG2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(EH$1875:EH2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},{"$f":"SUMIFS(EI$1875:EI2323,$A$1875:$A2323,$A2324,$D$1875:$D2323,$C2324)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2324,$D$882:$D$1278,$C2324)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,1,"all_credit_loss","net_rental_income","","Suite 17 - Blank",{"$f":"SUMIFS(G$1875:G2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(H$1875:H2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(I$1875:I2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(J$1875:J2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(K$1875:K2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(L$1875:L2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(M$1875:M2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(N$1875:N2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(O$1875:O2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(P$1875:P2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(Q$1875:Q2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(R$1875:R2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(S$1875:S2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(T$1875:T2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(U$1875:U2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(V$1875:V2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(W$1875:W2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(X$1875:X2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(Y$1875:Y2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(Z$1875:Z2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AA$1875:AA2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AB$1875:AB2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AC$1875:AC2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AD$1875:AD2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AE$1875:AE2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AF$1875:AF2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AG$1875:AG2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AH$1875:AH2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AI$1875:AI2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AK$1875:AK2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AL$1875:AL2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AM$1875:AM2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AN$1875:AN2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AO$1875:AO2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AP$1875:AP2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AR$1875:AR2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AS$1875:AS2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AT$1875:AT2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AU$1875:AU2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AV$1875:AV2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AW$1875:AW2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AX$1875:AX2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AY$1875:AY2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BA$1875:BA2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BB$1875:BB2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BC$1875:BC2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BD$1875:BD2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BE$1875:BE2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BF$1875:BF2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BG$1875:BG2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BH$1875:BH2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BI$1875:BI2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BK$1875:BK2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BL$1875:BL2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BM$1875:BM2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BN$1875:BN2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BO$1875:BO2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BP$1875:BP2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BR$1875:BR2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BS$1875:BS2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BT$1875:BT2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BU$1875:BU2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BV$1875:BV2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BW$1875:BW2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BX$1875:BX2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BY$1875:BY2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CA$1875:CA2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CB$1875:CB2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CC$1875:CC2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CD$1875:CD2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CE$1875:CE2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CF$1875:CF2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CG$1875:CG2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CH$1875:CH2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CI$1875:CI2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CK$1875:CK2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CL$1875:CL2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CM$1875:CM2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CN$1875:CN2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CO$1875:CO2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CP$1875:CP2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CR$1875:CR2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CS$1875:CS2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CT$1875:CT2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CU$1875:CU2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CV$1875:CV2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CW$1875:CW2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CX$1875:CX2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CY$1875:CY2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DA$1875:DA2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DB$1875:DB2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DC$1875:DC2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DD$1875:DD2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DE$1875:DE2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DF$1875:DF2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DG$1875:DG2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DH$1875:DH2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DI$1875:DI2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DK$1875:DK2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DL$1875:DL2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DM$1875:DM2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DN$1875:DN2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DO$1875:DO2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DP$1875:DP2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DR$1875:DR2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DS$1875:DS2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DT$1875:DT2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DU$1875:DU2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DV$1875:DV2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DW$1875:DW2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DX$1875:DX2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DY$1875:DY2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(EA$1875:EA2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(EB$1875:EB2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(EC$1875:EC2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(ED$1875:ED2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(EE$1875:EE2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(EF$1875:EF2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(EG$1875:EG2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(EH$1875:EH2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},{"$f":"SUMIFS(EI$1875:EI2326,$A$1875:$A2326,$A2327,$D$1875:$D2326,$C2327)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2327,$D$882:$D$1278,$C2327)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,1,"total_acquisition_and_sale","unlevered_net_cash_flow","","Suite 17 - Blank",{"$f":"SUMIFS(G$1875:G2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(H$1875:H2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(I$1875:I2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(J$1875:J2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(K$1875:K2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(L$1875:L2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(M$1875:M2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(N$1875:N2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(O$1875:O2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(P$1875:P2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(Q$1875:Q2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(R$1875:R2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(S$1875:S2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(T$1875:T2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(U$1875:U2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(V$1875:V2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(W$1875:W2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(X$1875:X2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(Y$1875:Y2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(Z$1875:Z2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AA$1875:AA2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AB$1875:AB2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AC$1875:AC2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AD$1875:AD2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AE$1875:AE2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AF$1875:AF2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AG$1875:AG2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AH$1875:AH2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AI$1875:AI2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AK$1875:AK2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AL$1875:AL2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AM$1875:AM2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AN$1875:AN2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AO$1875:AO2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AP$1875:AP2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AR$1875:AR2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AS$1875:AS2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AT$1875:AT2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AU$1875:AU2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AV$1875:AV2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AW$1875:AW2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AX$1875:AX2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AY$1875:AY2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BA$1875:BA2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BB$1875:BB2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BC$1875:BC2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BD$1875:BD2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BE$1875:BE2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BF$1875:BF2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BG$1875:BG2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BH$1875:BH2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BI$1875:BI2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BK$1875:BK2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BL$1875:BL2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BM$1875:BM2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BN$1875:BN2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BO$1875:BO2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BP$1875:BP2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BR$1875:BR2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BS$1875:BS2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BT$1875:BT2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BU$1875:BU2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BV$1875:BV2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BW$1875:BW2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BX$1875:BX2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BY$1875:BY2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CA$1875:CA2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CB$1875:CB2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CC$1875:CC2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CD$1875:CD2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CE$1875:CE2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CF$1875:CF2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CG$1875:CG2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CH$1875:CH2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CI$1875:CI2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CK$1875:CK2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CL$1875:CL2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CM$1875:CM2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CN$1875:CN2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CO$1875:CO2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CP$1875:CP2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CR$1875:CR2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CS$1875:CS2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CT$1875:CT2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CU$1875:CU2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CV$1875:CV2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CW$1875:CW2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CX$1875:CX2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CY$1875:CY2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DA$1875:DA2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DB$1875:DB2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DC$1875:DC2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DD$1875:DD2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DE$1875:DE2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DF$1875:DF2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DG$1875:DG2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DH$1875:DH2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DI$1875:DI2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DK$1875:DK2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DL$1875:DL2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DM$1875:DM2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DN$1875:DN2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DO$1875:DO2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DP$1875:DP2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DR$1875:DR2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DS$1875:DS2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DT$1875:DT2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DU$1875:DU2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DV$1875:DV2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DW$1875:DW2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DX$1875:DX2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DY$1875:DY2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(EA$1875:EA2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(EB$1875:EB2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(EC$1875:EC2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(ED$1875:ED2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(EE$1875:EE2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(EF$1875:EF2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(EG$1875:EG2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(EH$1875:EH2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},{"$f":"SUMIFS(EI$1875:EI2338,$A$1875:$A2338,$A2339,$D$1875:$D2338,$C2339)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2339,$D$882:$D$1278,$C2339)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[17,1,"all_loan_fees","total_loan_balance_and_fees","","Suite 17 - Blank",{"$f":"SUMIFS(G$1875:G2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(H$1875:H2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(I$1875:I2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(J$1875:J2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(K$1875:K2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(L$1875:L2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(M$1875:M2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(N$1875:N2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(O$1875:O2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(P$1875:P2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(Q$1875:Q2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(R$1875:R2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(S$1875:S2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(T$1875:T2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(U$1875:U2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(V$1875:V2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(W$1875:W2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(X$1875:X2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(Y$1875:Y2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(Z$1875:Z2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AA$1875:AA2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AB$1875:AB2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AC$1875:AC2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AD$1875:AD2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AE$1875:AE2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AF$1875:AF2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AG$1875:AG2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AH$1875:AH2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AI$1875:AI2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AK$1875:AK2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AL$1875:AL2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AM$1875:AM2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AN$1875:AN2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AO$1875:AO2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AP$1875:AP2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AR$1875:AR2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AS$1875:AS2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AT$1875:AT2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AU$1875:AU2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AV$1875:AV2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AW$1875:AW2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AX$1875:AX2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AY$1875:AY2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BA$1875:BA2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BB$1875:BB2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BC$1875:BC2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BD$1875:BD2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BE$1875:BE2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BF$1875:BF2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BG$1875:BG2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BH$1875:BH2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BI$1875:BI2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BK$1875:BK2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BL$1875:BL2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BM$1875:BM2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BN$1875:BN2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BO$1875:BO2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BP$1875:BP2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BR$1875:BR2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BS$1875:BS2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BT$1875:BT2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BU$1875:BU2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BV$1875:BV2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BW$1875:BW2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BX$1875:BX2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BY$1875:BY2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CA$1875:CA2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CB$1875:CB2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CC$1875:CC2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CD$1875:CD2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CE$1875:CE2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CF$1875:CF2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CG$1875:CG2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CH$1875:CH2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CI$1875:CI2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CK$1875:CK2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CL$1875:CL2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CM$1875:CM2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CN$1875:CN2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CO$1875:CO2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CP$1875:CP2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CR$1875:CR2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CS$1875:CS2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CT$1875:CT2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CU$1875:CU2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CV$1875:CV2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CW$1875:CW2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CX$1875:CX2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CY$1875:CY2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DA$1875:DA2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DB$1875:DB2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DC$1875:DC2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DD$1875:DD2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DE$1875:DE2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DF$1875:DF2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DG$1875:DG2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DH$1875:DH2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DI$1875:DI2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DK$1875:DK2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DL$1875:DL2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DM$1875:DM2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DN$1875:DN2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DO$1875:DO2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DP$1875:DP2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DR$1875:DR2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DS$1875:DS2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DT$1875:DT2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DU$1875:DU2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DV$1875:DV2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DW$1875:DW2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DX$1875:DX2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DY$1875:DY2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(EA$1875:EA2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(EB$1875:EB2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(EC$1875:EC2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(ED$1875:ED2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(EE$1875:EE2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(EF$1875:EF2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(EG$1875:EG2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(EH$1875:EH2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},{"$f":"SUMIFS(EI$1875:EI2345,$A$1875:$A2345,$A2346,$D$1875:$D2345,$C2346)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2346,$D$882:$D$1278,$C2346)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[18,1,"total_other_income","effective_gross_revenue","","Suite 18 - Blank",{"$f":"SUMIFS(G$1875:G2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(H$1875:H2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(I$1875:I2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(J$1875:J2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(K$1875:K2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(L$1875:L2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(M$1875:M2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(N$1875:N2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(O$1875:O2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(P$1875:P2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(Q$1875:Q2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(R$1875:R2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(S$1875:S2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(T$1875:T2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(U$1875:U2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(V$1875:V2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(W$1875:W2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(X$1875:X2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(Y$1875:Y2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(Z$1875:Z2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AA$1875:AA2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AB$1875:AB2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AC$1875:AC2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AD$1875:AD2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AE$1875:AE2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AF$1875:AF2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AG$1875:AG2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AH$1875:AH2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AI$1875:AI2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AK$1875:AK2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AL$1875:AL2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AM$1875:AM2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AN$1875:AN2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AO$1875:AO2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AP$1875:AP2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AR$1875:AR2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AS$1875:AS2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AT$1875:AT2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AU$1875:AU2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AV$1875:AV2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AW$1875:AW2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AX$1875:AX2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AY$1875:AY2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BA$1875:BA2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BB$1875:BB2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BC$1875:BC2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BD$1875:BD2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BE$1875:BE2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BF$1875:BF2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BG$1875:BG2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BH$1875:BH2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BI$1875:BI2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BK$1875:BK2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BL$1875:BL2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BM$1875:BM2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BN$1875:BN2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BO$1875:BO2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BP$1875:BP2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BR$1875:BR2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BS$1875:BS2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BT$1875:BT2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BU$1875:BU2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BV$1875:BV2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BW$1875:BW2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BX$1875:BX2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BY$1875:BY2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CA$1875:CA2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CB$1875:CB2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CC$1875:CC2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CD$1875:CD2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CE$1875:CE2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CF$1875:CF2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CG$1875:CG2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CH$1875:CH2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CI$1875:CI2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CK$1875:CK2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CL$1875:CL2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CM$1875:CM2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CN$1875:CN2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CO$1875:CO2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CP$1875:CP2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CR$1875:CR2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CS$1875:CS2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CT$1875:CT2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CU$1875:CU2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CV$1875:CV2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CW$1875:CW2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CX$1875:CX2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CY$1875:CY2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DA$1875:DA2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DB$1875:DB2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DC$1875:DC2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DD$1875:DD2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DE$1875:DE2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DF$1875:DF2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DG$1875:DG2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DH$1875:DH2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DI$1875:DI2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DK$1875:DK2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DL$1875:DL2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DM$1875:DM2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DN$1875:DN2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DO$1875:DO2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DP$1875:DP2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DR$1875:DR2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DS$1875:DS2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DT$1875:DT2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DU$1875:DU2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DV$1875:DV2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DW$1875:DW2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DX$1875:DX2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DY$1875:DY2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(EA$1875:EA2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(EB$1875:EB2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(EC$1875:EC2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(ED$1875:ED2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(EE$1875:EE2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(EF$1875:EF2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(EG$1875:EG2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(EH$1875:EH2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},{"$f":"SUMIFS(EI$1875:EI2357,$A$1875:$A2357,$A2358,$D$1875:$D2357,$C2358)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2358,$D$882:$D$1278,$C2358)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[18,1,"all_amortization","total_debt_service","","Suite 18 - Blank",{"$f":"SUMIFS(G$1875:G2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(H$1875:H2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(I$1875:I2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(J$1875:J2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(K$1875:K2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(L$1875:L2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(M$1875:M2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(N$1875:N2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(O$1875:O2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(P$1875:P2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(Q$1875:Q2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(R$1875:R2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(S$1875:S2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(T$1875:T2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(U$1875:U2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(V$1875:V2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(W$1875:W2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(X$1875:X2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(Y$1875:Y2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(Z$1875:Z2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AA$1875:AA2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AB$1875:AB2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AC$1875:AC2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AD$1875:AD2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AE$1875:AE2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AF$1875:AF2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AG$1875:AG2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AH$1875:AH2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AI$1875:AI2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AK$1875:AK2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AL$1875:AL2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AM$1875:AM2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AN$1875:AN2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AO$1875:AO2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AP$1875:AP2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AR$1875:AR2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AS$1875:AS2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AT$1875:AT2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AU$1875:AU2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AV$1875:AV2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AW$1875:AW2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AX$1875:AX2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AY$1875:AY2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BA$1875:BA2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BB$1875:BB2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BC$1875:BC2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BD$1875:BD2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BE$1875:BE2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BF$1875:BF2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BG$1875:BG2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BH$1875:BH2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BI$1875:BI2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BK$1875:BK2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BL$1875:BL2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BM$1875:BM2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BN$1875:BN2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BO$1875:BO2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BP$1875:BP2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BR$1875:BR2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BS$1875:BS2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BT$1875:BT2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BU$1875:BU2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BV$1875:BV2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BW$1875:BW2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BX$1875:BX2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BY$1875:BY2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CA$1875:CA2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CB$1875:CB2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CC$1875:CC2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CD$1875:CD2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CE$1875:CE2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CF$1875:CF2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CG$1875:CG2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CH$1875:CH2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CI$1875:CI2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CK$1875:CK2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CL$1875:CL2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CM$1875:CM2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CN$1875:CN2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CO$1875:CO2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CP$1875:CP2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CR$1875:CR2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CS$1875:CS2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CT$1875:CT2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CU$1875:CU2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CV$1875:CV2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CW$1875:CW2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CX$1875:CX2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CY$1875:CY2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DA$1875:DA2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DB$1875:DB2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DC$1875:DC2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DD$1875:DD2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DE$1875:DE2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DF$1875:DF2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DG$1875:DG2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DH$1875:DH2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DI$1875:DI2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DK$1875:DK2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DL$1875:DL2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DM$1875:DM2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DN$1875:DN2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DO$1875:DO2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DP$1875:DP2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DR$1875:DR2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DS$1875:DS2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DT$1875:DT2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DU$1875:DU2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DV$1875:DV2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DW$1875:DW2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DX$1875:DX2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DY$1875:DY2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(EA$1875:EA2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(EB$1875:EB2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(EC$1875:EC2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(ED$1875:ED2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(EE$1875:EE2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(EF$1875:EF2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(EG$1875:EG2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(EH$1875:EH2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},{"$f":"SUMIFS(EI$1875:EI2369,$A$1875:$A2369,$A2370,$D$1875:$D2369,$C2370)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2370,$D$882:$D$1278,$C2370)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[18,1,"total_working_capital","levered_net_cash_flow_before_partnership_costs","","Suite 18 - Blank",{"$f":"SUMIFS(G$1875:G2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(H$1875:H2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(I$1875:I2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(J$1875:J2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(K$1875:K2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(L$1875:L2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(M$1875:M2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(N$1875:N2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(O$1875:O2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(P$1875:P2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(Q$1875:Q2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(R$1875:R2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(S$1875:S2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(T$1875:T2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(U$1875:U2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(V$1875:V2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(W$1875:W2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(X$1875:X2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(Y$1875:Y2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(Z$1875:Z2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AA$1875:AA2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AB$1875:AB2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AC$1875:AC2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AD$1875:AD2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AE$1875:AE2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AF$1875:AF2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AG$1875:AG2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AH$1875:AH2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AI$1875:AI2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AK$1875:AK2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AL$1875:AL2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AM$1875:AM2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AN$1875:AN2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AO$1875:AO2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AP$1875:AP2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AR$1875:AR2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AS$1875:AS2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AT$1875:AT2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AU$1875:AU2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AV$1875:AV2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AW$1875:AW2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AX$1875:AX2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AY$1875:AY2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BA$1875:BA2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BB$1875:BB2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BC$1875:BC2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BD$1875:BD2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BE$1875:BE2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BF$1875:BF2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BG$1875:BG2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BH$1875:BH2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BI$1875:BI2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BK$1875:BK2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BL$1875:BL2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BM$1875:BM2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BN$1875:BN2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BO$1875:BO2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BP$1875:BP2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BR$1875:BR2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BS$1875:BS2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BT$1875:BT2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BU$1875:BU2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BV$1875:BV2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BW$1875:BW2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BX$1875:BX2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BY$1875:BY2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CA$1875:CA2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CB$1875:CB2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CC$1875:CC2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CD$1875:CD2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CE$1875:CE2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CF$1875:CF2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CG$1875:CG2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CH$1875:CH2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CI$1875:CI2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CK$1875:CK2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CL$1875:CL2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CM$1875:CM2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CN$1875:CN2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CO$1875:CO2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CP$1875:CP2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CR$1875:CR2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CS$1875:CS2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CT$1875:CT2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CU$1875:CU2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CV$1875:CV2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CW$1875:CW2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CX$1875:CX2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CY$1875:CY2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DA$1875:DA2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DB$1875:DB2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DC$1875:DC2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DD$1875:DD2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DE$1875:DE2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DF$1875:DF2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DG$1875:DG2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DH$1875:DH2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DI$1875:DI2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DK$1875:DK2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DL$1875:DL2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DM$1875:DM2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DN$1875:DN2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DO$1875:DO2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DP$1875:DP2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DR$1875:DR2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DS$1875:DS2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DT$1875:DT2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DU$1875:DU2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DV$1875:DV2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DW$1875:DW2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DX$1875:DX2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DY$1875:DY2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(EA$1875:EA2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(EB$1875:EB2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(EC$1875:EC2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(ED$1875:ED2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(EE$1875:EE2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(EF$1875:EF2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(EG$1875:EG2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(EH$1875:EH2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},{"$f":"SUMIFS(EI$1875:EI2375,$A$1875:$A2375,$A2376,$D$1875:$D2375,$C2376)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2376,$D$882:$D$1278,$C2376)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,1,"all_downtime","net_rental_income","","Suite 19 - Blank",{"$f":"SUMIFS(G$1875:G2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(H$1875:H2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(I$1875:I2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(J$1875:J2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(K$1875:K2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(L$1875:L2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(M$1875:M2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(N$1875:N2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(O$1875:O2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(P$1875:P2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(Q$1875:Q2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(R$1875:R2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(S$1875:S2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(T$1875:T2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(U$1875:U2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(V$1875:V2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(W$1875:W2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(X$1875:X2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(Y$1875:Y2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(Z$1875:Z2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AA$1875:AA2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AB$1875:AB2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AC$1875:AC2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AD$1875:AD2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AE$1875:AE2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AF$1875:AF2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AG$1875:AG2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AH$1875:AH2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AI$1875:AI2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AK$1875:AK2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AL$1875:AL2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AM$1875:AM2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AN$1875:AN2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AO$1875:AO2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AP$1875:AP2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AR$1875:AR2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AS$1875:AS2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AT$1875:AT2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AU$1875:AU2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AV$1875:AV2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AW$1875:AW2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AX$1875:AX2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AY$1875:AY2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BA$1875:BA2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BB$1875:BB2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BC$1875:BC2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BD$1875:BD2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BE$1875:BE2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BF$1875:BF2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BG$1875:BG2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BH$1875:BH2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BI$1875:BI2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BK$1875:BK2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BL$1875:BL2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BM$1875:BM2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BN$1875:BN2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BO$1875:BO2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BP$1875:BP2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BR$1875:BR2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BS$1875:BS2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BT$1875:BT2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BU$1875:BU2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BV$1875:BV2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BW$1875:BW2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BX$1875:BX2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BY$1875:BY2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CA$1875:CA2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CB$1875:CB2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CC$1875:CC2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CD$1875:CD2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CE$1875:CE2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CF$1875:CF2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CG$1875:CG2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CH$1875:CH2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CI$1875:CI2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CK$1875:CK2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CL$1875:CL2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CM$1875:CM2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CN$1875:CN2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CO$1875:CO2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CP$1875:CP2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CR$1875:CR2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CS$1875:CS2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CT$1875:CT2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CU$1875:CU2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CV$1875:CV2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CW$1875:CW2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CX$1875:CX2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CY$1875:CY2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DA$1875:DA2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DB$1875:DB2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DC$1875:DC2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DD$1875:DD2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DE$1875:DE2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DF$1875:DF2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DG$1875:DG2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DH$1875:DH2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DI$1875:DI2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DK$1875:DK2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DL$1875:DL2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DM$1875:DM2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DN$1875:DN2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DO$1875:DO2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DP$1875:DP2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DR$1875:DR2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DS$1875:DS2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DT$1875:DT2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DU$1875:DU2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DV$1875:DV2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DW$1875:DW2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DX$1875:DX2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DY$1875:DY2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(EA$1875:EA2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(EB$1875:EB2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(EC$1875:EC2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(ED$1875:ED2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(EE$1875:EE2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(EF$1875:EF2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(EG$1875:EG2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(EH$1875:EH2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},{"$f":"SUMIFS(EI$1875:EI2380,$A$1875:$A2380,$A2381,$D$1875:$D2380,$C2381)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2381,$D$882:$D$1278,$C2381)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,1,"all_interest_payments","total_debt_service","","Suite 19 - Blank",{"$f":"SUMIFS(G$1875:G2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(H$1875:H2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(I$1875:I2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(J$1875:J2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(K$1875:K2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(L$1875:L2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(M$1875:M2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(N$1875:N2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(O$1875:O2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(P$1875:P2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(Q$1875:Q2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(R$1875:R2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(S$1875:S2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(T$1875:T2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(U$1875:U2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(V$1875:V2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(W$1875:W2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(X$1875:X2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(Y$1875:Y2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(Z$1875:Z2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AA$1875:AA2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AB$1875:AB2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AC$1875:AC2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AD$1875:AD2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AE$1875:AE2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AF$1875:AF2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AG$1875:AG2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AH$1875:AH2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AI$1875:AI2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AK$1875:AK2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AL$1875:AL2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AM$1875:AM2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AN$1875:AN2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AO$1875:AO2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AP$1875:AP2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AR$1875:AR2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AS$1875:AS2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AT$1875:AT2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AU$1875:AU2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AV$1875:AV2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AW$1875:AW2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AX$1875:AX2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AY$1875:AY2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BA$1875:BA2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BB$1875:BB2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BC$1875:BC2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BD$1875:BD2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BE$1875:BE2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BF$1875:BF2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BG$1875:BG2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BH$1875:BH2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BI$1875:BI2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BK$1875:BK2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BL$1875:BL2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BM$1875:BM2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BN$1875:BN2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BO$1875:BO2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BP$1875:BP2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BR$1875:BR2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BS$1875:BS2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BT$1875:BT2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BU$1875:BU2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BV$1875:BV2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BW$1875:BW2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BX$1875:BX2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BY$1875:BY2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CA$1875:CA2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CB$1875:CB2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CC$1875:CC2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CD$1875:CD2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CE$1875:CE2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CF$1875:CF2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CG$1875:CG2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CH$1875:CH2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CI$1875:CI2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CK$1875:CK2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CL$1875:CL2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CM$1875:CM2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CN$1875:CN2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CO$1875:CO2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CP$1875:CP2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CR$1875:CR2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CS$1875:CS2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CT$1875:CT2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CU$1875:CU2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CV$1875:CV2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CW$1875:CW2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CX$1875:CX2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CY$1875:CY2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DA$1875:DA2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DB$1875:DB2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DC$1875:DC2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DD$1875:DD2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DE$1875:DE2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DF$1875:DF2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DG$1875:DG2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DH$1875:DH2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DI$1875:DI2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DK$1875:DK2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DL$1875:DL2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DM$1875:DM2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DN$1875:DN2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DO$1875:DO2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DP$1875:DP2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DR$1875:DR2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DS$1875:DS2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DT$1875:DT2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DU$1875:DU2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DV$1875:DV2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DW$1875:DW2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DX$1875:DX2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DY$1875:DY2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(EA$1875:EA2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(EB$1875:EB2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(EC$1875:EC2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(ED$1875:ED2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(EE$1875:EE2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(EF$1875:EF2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(EG$1875:EG2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(EH$1875:EH2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},{"$f":"SUMIFS(EI$1875:EI2396,$A$1875:$A2396,$A2397,$D$1875:$D2396,$C2397)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2397,$D$882:$D$1278,$C2397)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[19,1,"all_loan_funding","total_loan_balance_and_fees","","Suite 19 - Blank",{"$f":"SUMIFS(G$1875:G2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(H$1875:H2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(I$1875:I2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(J$1875:J2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(K$1875:K2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(L$1875:L2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(M$1875:M2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(N$1875:N2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(O$1875:O2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(P$1875:P2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(Q$1875:Q2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(R$1875:R2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(S$1875:S2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(T$1875:T2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(U$1875:U2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(V$1875:V2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(W$1875:W2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(X$1875:X2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(Y$1875:Y2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(Z$1875:Z2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AA$1875:AA2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AB$1875:AB2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AC$1875:AC2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AD$1875:AD2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AE$1875:AE2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AF$1875:AF2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AG$1875:AG2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AH$1875:AH2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AI$1875:AI2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AK$1875:AK2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AL$1875:AL2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AM$1875:AM2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AN$1875:AN2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AO$1875:AO2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AP$1875:AP2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AR$1875:AR2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AS$1875:AS2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AT$1875:AT2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AU$1875:AU2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AV$1875:AV2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AW$1875:AW2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AX$1875:AX2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AY$1875:AY2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BA$1875:BA2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BB$1875:BB2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BC$1875:BC2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BD$1875:BD2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BE$1875:BE2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BF$1875:BF2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BG$1875:BG2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BH$1875:BH2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BI$1875:BI2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BK$1875:BK2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BL$1875:BL2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BM$1875:BM2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BN$1875:BN2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BO$1875:BO2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BP$1875:BP2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BR$1875:BR2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BS$1875:BS2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BT$1875:BT2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BU$1875:BU2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BV$1875:BV2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BW$1875:BW2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BX$1875:BX2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BY$1875:BY2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CA$1875:CA2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CB$1875:CB2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CC$1875:CC2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CD$1875:CD2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CE$1875:CE2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CF$1875:CF2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CG$1875:CG2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CH$1875:CH2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CI$1875:CI2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CK$1875:CK2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CL$1875:CL2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CM$1875:CM2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CN$1875:CN2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CO$1875:CO2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CP$1875:CP2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CR$1875:CR2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CS$1875:CS2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CT$1875:CT2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CU$1875:CU2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CV$1875:CV2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CW$1875:CW2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CX$1875:CX2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CY$1875:CY2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DA$1875:DA2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DB$1875:DB2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DC$1875:DC2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DD$1875:DD2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DE$1875:DE2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DF$1875:DF2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DG$1875:DG2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DH$1875:DH2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DI$1875:DI2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DK$1875:DK2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DL$1875:DL2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DM$1875:DM2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DN$1875:DN2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DO$1875:DO2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DP$1875:DP2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DR$1875:DR2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DS$1875:DS2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DT$1875:DT2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DU$1875:DU2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DV$1875:DV2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DW$1875:DW2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DX$1875:DX2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DY$1875:DY2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(EA$1875:EA2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(EB$1875:EB2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(EC$1875:EC2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(ED$1875:ED2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(EE$1875:EE2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(EF$1875:EF2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(EG$1875:EG2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(EH$1875:EH2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},{"$f":"SUMIFS(EI$1875:EI2399,$A$1875:$A2399,$A2400,$D$1875:$D2399,$C2400)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2400,$D$882:$D$1278,$C2400)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[20,1,"net_rental_income","effective_gross_revenue","","Suite 20 - Blank",{"$f":"SUMIFS(G$1875:G2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(H$1875:H2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(I$1875:I2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(J$1875:J2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(K$1875:K2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(L$1875:L2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(M$1875:M2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(N$1875:N2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(O$1875:O2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(P$1875:P2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(Q$1875:Q2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(R$1875:R2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(S$1875:S2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(T$1875:T2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(U$1875:U2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(V$1875:V2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(W$1875:W2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(X$1875:X2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(Y$1875:Y2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(Z$1875:Z2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AA$1875:AA2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AB$1875:AB2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AC$1875:AC2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AD$1875:AD2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AE$1875:AE2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AF$1875:AF2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AG$1875:AG2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AH$1875:AH2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AI$1875:AI2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AK$1875:AK2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AL$1875:AL2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AM$1875:AM2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AN$1875:AN2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AO$1875:AO2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AP$1875:AP2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AR$1875:AR2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AS$1875:AS2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AT$1875:AT2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AU$1875:AU2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AV$1875:AV2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AW$1875:AW2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AX$1875:AX2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AY$1875:AY2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BA$1875:BA2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BB$1875:BB2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BC$1875:BC2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BD$1875:BD2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BE$1875:BE2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BF$1875:BF2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BG$1875:BG2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BH$1875:BH2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BI$1875:BI2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BK$1875:BK2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BL$1875:BL2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BM$1875:BM2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BN$1875:BN2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BO$1875:BO2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BP$1875:BP2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BR$1875:BR2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BS$1875:BS2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BT$1875:BT2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BU$1875:BU2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BV$1875:BV2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BW$1875:BW2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BX$1875:BX2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BY$1875:BY2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CA$1875:CA2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CB$1875:CB2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CC$1875:CC2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CD$1875:CD2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CE$1875:CE2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CF$1875:CF2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CG$1875:CG2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CH$1875:CH2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CI$1875:CI2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CK$1875:CK2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CL$1875:CL2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CM$1875:CM2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CN$1875:CN2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CO$1875:CO2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CP$1875:CP2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CR$1875:CR2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CS$1875:CS2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CT$1875:CT2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CU$1875:CU2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CV$1875:CV2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CW$1875:CW2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CX$1875:CX2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CY$1875:CY2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DA$1875:DA2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DB$1875:DB2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DC$1875:DC2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DD$1875:DD2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DE$1875:DE2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DF$1875:DF2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DG$1875:DG2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DH$1875:DH2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DI$1875:DI2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DK$1875:DK2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DL$1875:DL2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DM$1875:DM2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DN$1875:DN2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DO$1875:DO2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DP$1875:DP2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DR$1875:DR2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DS$1875:DS2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DT$1875:DT2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DU$1875:DU2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DV$1875:DV2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DW$1875:DW2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DX$1875:DX2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DY$1875:DY2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(EA$1875:EA2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(EB$1875:EB2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(EC$1875:EC2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(ED$1875:ED2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(EE$1875:EE2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(EF$1875:EF2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(EG$1875:EG2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(EH$1875:EH2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},{"$f":"SUMIFS(EI$1875:EI2411,$A$1875:$A2411,$A2412,$D$1875:$D2411,$C2412)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2412,$D$882:$D$1278,$C2412)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[20,1,"all_leasing_commissions","total_leasing_costs","","Suite 20 - Blank",{"$f":"SUMIFS(G$1875:G2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(H$1875:H2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(I$1875:I2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(J$1875:J2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(K$1875:K2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(L$1875:L2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(M$1875:M2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(N$1875:N2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(O$1875:O2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(P$1875:P2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(Q$1875:Q2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(R$1875:R2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(S$1875:S2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(T$1875:T2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(U$1875:U2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(V$1875:V2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(W$1875:W2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(X$1875:X2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(Y$1875:Y2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(Z$1875:Z2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AA$1875:AA2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AB$1875:AB2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AC$1875:AC2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AD$1875:AD2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AE$1875:AE2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AF$1875:AF2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AG$1875:AG2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AH$1875:AH2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AI$1875:AI2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AK$1875:AK2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AL$1875:AL2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AM$1875:AM2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AN$1875:AN2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AO$1875:AO2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AP$1875:AP2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AR$1875:AR2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AS$1875:AS2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AT$1875:AT2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AU$1875:AU2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AV$1875:AV2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AW$1875:AW2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AX$1875:AX2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AY$1875:AY2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BA$1875:BA2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BB$1875:BB2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BC$1875:BC2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BD$1875:BD2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BE$1875:BE2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BF$1875:BF2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BG$1875:BG2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BH$1875:BH2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BI$1875:BI2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BK$1875:BK2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BL$1875:BL2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BM$1875:BM2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BN$1875:BN2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BO$1875:BO2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BP$1875:BP2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BR$1875:BR2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BS$1875:BS2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BT$1875:BT2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BU$1875:BU2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BV$1875:BV2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BW$1875:BW2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BX$1875:BX2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BY$1875:BY2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CA$1875:CA2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CB$1875:CB2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CC$1875:CC2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CD$1875:CD2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CE$1875:CE2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CF$1875:CF2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CG$1875:CG2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CH$1875:CH2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CI$1875:CI2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CK$1875:CK2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CL$1875:CL2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CM$1875:CM2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CN$1875:CN2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CO$1875:CO2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CP$1875:CP2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CR$1875:CR2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CS$1875:CS2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CT$1875:CT2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CU$1875:CU2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CV$1875:CV2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CW$1875:CW2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CX$1875:CX2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CY$1875:CY2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DA$1875:DA2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DB$1875:DB2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DC$1875:DC2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DD$1875:DD2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DE$1875:DE2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DF$1875:DF2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DG$1875:DG2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DH$1875:DH2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DI$1875:DI2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DK$1875:DK2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DL$1875:DL2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DM$1875:DM2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DN$1875:DN2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DO$1875:DO2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DP$1875:DP2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DR$1875:DR2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DS$1875:DS2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DT$1875:DT2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DU$1875:DU2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DV$1875:DV2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DW$1875:DW2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DX$1875:DX2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DY$1875:DY2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(EA$1875:EA2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(EB$1875:EB2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(EC$1875:EC2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(ED$1875:ED2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(EE$1875:EE2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(EF$1875:EF2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(EG$1875:EG2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(EH$1875:EH2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},{"$f":"SUMIFS(EI$1875:EI2418,$A$1875:$A2418,$A2419,$D$1875:$D2418,$C2419)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2419,$D$882:$D$1278,$C2419)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[20,1,"total_loan_balance_and_fees","levered_net_cash_flow_before_partnership_costs","","Suite 20 - Blank",{"$f":"SUMIFS(G$1875:G2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(H$1875:H2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(I$1875:I2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(J$1875:J2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(K$1875:K2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(L$1875:L2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(M$1875:M2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(N$1875:N2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(O$1875:O2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(P$1875:P2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(Q$1875:Q2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(R$1875:R2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(S$1875:S2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(T$1875:T2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(U$1875:U2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(V$1875:V2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(W$1875:W2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(X$1875:X2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(Y$1875:Y2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(Z$1875:Z2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AA$1875:AA2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AB$1875:AB2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AC$1875:AC2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AD$1875:AD2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AE$1875:AE2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AF$1875:AF2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AG$1875:AG2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AH$1875:AH2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AI$1875:AI2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AK$1875:AK2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AL$1875:AL2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AM$1875:AM2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AN$1875:AN2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AO$1875:AO2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AP$1875:AP2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AR$1875:AR2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AS$1875:AS2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AT$1875:AT2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AU$1875:AU2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AV$1875:AV2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AW$1875:AW2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AX$1875:AX2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AY$1875:AY2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BA$1875:BA2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BB$1875:BB2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BC$1875:BC2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BD$1875:BD2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BE$1875:BE2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BF$1875:BF2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BG$1875:BG2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BH$1875:BH2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BI$1875:BI2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BK$1875:BK2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BL$1875:BL2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BM$1875:BM2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BN$1875:BN2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BO$1875:BO2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BP$1875:BP2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BR$1875:BR2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BS$1875:BS2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BT$1875:BT2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BU$1875:BU2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BV$1875:BV2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BW$1875:BW2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BX$1875:BX2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BY$1875:BY2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CA$1875:CA2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CB$1875:CB2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CC$1875:CC2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CD$1875:CD2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CE$1875:CE2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CF$1875:CF2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CG$1875:CG2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CH$1875:CH2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CI$1875:CI2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CK$1875:CK2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CL$1875:CL2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CM$1875:CM2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CN$1875:CN2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CO$1875:CO2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CP$1875:CP2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CR$1875:CR2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CS$1875:CS2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CT$1875:CT2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CU$1875:CU2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CV$1875:CV2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CW$1875:CW2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CX$1875:CX2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CY$1875:CY2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DA$1875:DA2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DB$1875:DB2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DC$1875:DC2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DD$1875:DD2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DE$1875:DE2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DF$1875:DF2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DG$1875:DG2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DH$1875:DH2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DI$1875:DI2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DK$1875:DK2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DL$1875:DL2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DM$1875:DM2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DN$1875:DN2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DO$1875:DO2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DP$1875:DP2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DR$1875:DR2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DS$1875:DS2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DT$1875:DT2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DU$1875:DU2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DV$1875:DV2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DW$1875:DW2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DX$1875:DX2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DY$1875:DY2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(EA$1875:EA2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(EB$1875:EB2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(EC$1875:EC2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(ED$1875:ED2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(EE$1875:EE2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(EF$1875:EF2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(EG$1875:EG2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(EH$1875:EH2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},{"$f":"SUMIFS(EI$1875:EI2430,$A$1875:$A2430,$A2431,$D$1875:$D2430,$C2431)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2431,$D$882:$D$1278,$C2431)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["bldg",1,"all_free_rent","net_rental_income","","Building General",{"$f":"SUMIFS(G$1875:G2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(H$1875:H2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(I$1875:I2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(J$1875:J2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(K$1875:K2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(L$1875:L2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(M$1875:M2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(N$1875:N2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(O$1875:O2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(P$1875:P2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(Q$1875:Q2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(R$1875:R2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(S$1875:S2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(T$1875:T2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(U$1875:U2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(V$1875:V2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(W$1875:W2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(X$1875:X2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(Y$1875:Y2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(Z$1875:Z2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AA$1875:AA2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AB$1875:AB2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AC$1875:AC2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AD$1875:AD2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AE$1875:AE2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AF$1875:AF2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AG$1875:AG2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AH$1875:AH2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AI$1875:AI2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AJ$1875:AJ2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AK$1875:AK2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AL$1875:AL2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AM$1875:AM2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AN$1875:AN2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AO$1875:AO2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AP$1875:AP2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AQ$1875:AQ2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AR$1875:AR2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AS$1875:AS2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AT$1875:AT2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AU$1875:AU2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AV$1875:AV2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AW$1875:AW2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AX$1875:AX2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AY$1875:AY2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(AZ$1875:AZ2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BA$1875:BA2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BB$1875:BB2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BC$1875:BC2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BD$1875:BD2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BE$1875:BE2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BF$1875:BF2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BG$1875:BG2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BH$1875:BH2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BI$1875:BI2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BJ$1875:BJ2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BK$1875:BK2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BL$1875:BL2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BM$1875:BM2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BN$1875:BN2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BO$1875:BO2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BP$1875:BP2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BR$1875:BR2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BS$1875:BS2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BT$1875:BT2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BU$1875:BU2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BV$1875:BV2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BW$1875:BW2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BX$1875:BX2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BY$1875:BY2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CA$1875:CA2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CB$1875:CB2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CC$1875:CC2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CD$1875:CD2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CE$1875:CE2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CF$1875:CF2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CG$1875:CG2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CH$1875:CH2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CI$1875:CI2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CK$1875:CK2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CL$1875:CL2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CM$1875:CM2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CN$1875:CN2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CO$1875:CO2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CP$1875:CP2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CR$1875:CR2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CS$1875:CS2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CT$1875:CT2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CU$1875:CU2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CV$1875:CV2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CW$1875:CW2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CX$1875:CX2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CY$1875:CY2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DA$1875:DA2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DB$1875:DB2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DC$1875:DC2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DD$1875:DD2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DE$1875:DE2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DF$1875:DF2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DG$1875:DG2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DH$1875:DH2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DI$1875:DI2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DK$1875:DK2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DL$1875:DL2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DM$1875:DM2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DN$1875:DN2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DO$1875:DO2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DP$1875:DP2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DR$1875:DR2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DS$1875:DS2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DT$1875:DT2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DU$1875:DU2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DV$1875:DV2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DW$1875:DW2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DX$1875:DX2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DY$1875:DY2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(EA$1875:EA2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(EB$1875:EB2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(EC$1875:EC2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(ED$1875:ED2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(EE$1875:EE2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(EF$1875:EF2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(EG$1875:EG2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(EH$1875:EH2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},{"$f":"SUMIFS(EI$1875:EI2437,$A$1875:$A2437,$A2438,$D$1875:$D2437,$C2438)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2438,$D$882:$D$1278,$C2438)","v":0},null,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["bldg",1,"cash_flow_before_debt_service","unlevered_net_cash_flow","","Building General",{"$f":"SUMIFS(G$1875:G2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(H$1875:H2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-129477.90725163562},{"$f":"SUMIFS(I$1875:I2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-129481.32842122778},{"$f":"SUMIFS(J$1875:J2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-129484.75663786917},{"$f":"SUMIFS(K$1875:K2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-6988.1919160755106},{"$f":"SUMIFS(L$1875:L2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-6991.6342703925138},{"$f":"SUMIFS(M$1875:M2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-6995.0837153957955},{"$f":"SUMIFS(N$1875:N2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-6998.5402656910037},{"$f":"SUMIFS(O$1875:O2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-7002.00393591388},{"$f":"SUMIFS(P$1875:P2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-7186.7362593750595},{"$f":"SUMIFS(Q$1875:Q2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-7190.2634298128241},{"$f":"SUMIFS(R$1875:R2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-7193.7978656441855},{"$f":"SUMIFS(S$1875:S2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8145.211922260195},{"$f":"SUMIFS(T$1875:T2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8335.4896572103971},{"$f":"SUMIFS(U$1875:U2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8339.0459791390495},{"$f":"SUMIFS(V$1875:V2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8342.6096265085944},{"$f":"SUMIFS(W$1875:W2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8346.1806144082511},{"$f":"SUMIFS(X$1875:X2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8349.7589579582964},{"$f":"SUMIFS(Y$1875:Y2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8353.3446723101733},{"$f":"SUMIFS(Z$1875:Z2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8356.9377726465245},{"$f":"SUMIFS(AA$1875:AA2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8360.5382741812718},{"$f":"SUMIFS(AB$1875:AB2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8467.9974554575419},{"$f":"SUMIFS(AC$1875:AC2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8471.6128051562482},{"$f":"SUMIFS(AD$1875:AD2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8475.2356018833962},{"$f":"SUMIFS(AE$1875:AE2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8478.8658609786362},{"$f":"SUMIFS(AF$1875:AF2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8673.9005393025946},{"$f":"SUMIFS(AG$1875:AG2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8677.5457692794625},{"$f":"SUMIFS(AH$1875:AH2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8681.1985078332473},{"$f":"SUMIFS(AI$1875:AI2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8684.85877043039},{"$f":"SUMIFS(AJ$1875:AJ2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8688.5265725691897},{"$f":"SUMIFS(AK$1875:AK2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8692.2019297798652},{"$f":"SUMIFS(AL$1875:AL2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8695.8848576246237},{"$f":"SUMIFS(AM$1875:AM2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8699.5753716977379},{"$f":"SUMIFS(AN$1875:AN2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8809.7210325059168},{"$f":"SUMIFS(AO$1875:AO2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8813.4267659470897},{"$f":"SUMIFS(AP$1875:AP2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8817.1401325924162},{"$f":"SUMIFS(AQ$1875:AQ2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-8820.8611481650405},{"$f":"SUMIFS(AR$1875:AR2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9020.7716934470955},{"$f":"SUMIFS(AS$1875:AS2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9024.5080541733842},{"$f":"SUMIFS(AT$1875:AT2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9028.2521111910137},{"$f":"SUMIFS(AU$1875:AU2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9032.0038803530861},{"$f":"SUMIFS(AV$1875:AV2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9035.7633775453542},{"$f":"SUMIFS(AW$1875:AW2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9039.5306186862963},{"$f":"SUMIFS(AX$1875:AX2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9043.3056197271744},{"$f":"SUMIFS(AY$1875:AY2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9047.0883966521178},{"$f":"SUMIFS(AZ$1875:AZ2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9159.987698980498},{"$f":"SUMIFS(BA$1875:BA2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9163.7860757577055},{"$f":"SUMIFS(BB$1875:BB2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9167.5922765691594},{"$f":"SUMIFS(BC$1875:BC2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9171.4063175311003},{"$f":"SUMIFS(BD$1875:BD2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9376.314626445208},{"$f":"SUMIFS(BE$1875:BE2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9380.1443961896548},{"$f":"SUMIFS(BF$1875:BF2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9383.9820546327264},{"$f":"SUMIFS(BG$1875:BG2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9387.8276180238481},{"$f":"SUMIFS(BH$1875:BH2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9391.6811026459254},{"$f":"SUMIFS(BI$1875:BI2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9395.5425248153861},{"$f":"SUMIFS(BJ$1875:BJ2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9399.4119008822909},{"$f":"SUMIFS(BK$1875:BK2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9403.2892472303556},{"$f":"SUMIFS(BL$1875:BL2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9519.0110321169468},{"$f":"SUMIFS(BM$1875:BM2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9522.9043683135842},{"$f":"SUMIFS(BN$1875:BN2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9526.805724145328},{"$f":"SUMIFS(BO$1875:BO2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":-9530.7151161313122},{"$f":"SUMIFS(BP$1875:BP2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(BR$1875:BR2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(BS$1875:BS2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(BT$1875:BT2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(BU$1875:BU2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(BV$1875:BV2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(BW$1875:BW2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(BX$1875:BX2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(BY$1875:BY2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CA$1875:CA2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CB$1875:CB2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CC$1875:CC2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CD$1875:CD2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CE$1875:CE2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CF$1875:CF2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CG$1875:CG2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CH$1875:CH2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CI$1875:CI2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CK$1875:CK2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CL$1875:CL2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CM$1875:CM2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CN$1875:CN2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CO$1875:CO2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CP$1875:CP2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CR$1875:CR2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CS$1875:CS2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CT$1875:CT2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CU$1875:CU2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CV$1875:CV2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CW$1875:CW2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CX$1875:CX2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CY$1875:CY2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DA$1875:DA2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DB$1875:DB2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DC$1875:DC2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DD$1875:DD2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DE$1875:DE2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DF$1875:DF2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DG$1875:DG2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DH$1875:DH2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DI$1875:DI2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DK$1875:DK2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DL$1875:DL2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DM$1875:DM2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DN$1875:DN2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DO$1875:DO2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DP$1875:DP2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DR$1875:DR2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DS$1875:DS2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DT$1875:DT2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DU$1875:DU2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DV$1875:DV2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DW$1875:DW2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DX$1875:DX2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DY$1875:DY2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(EA$1875:EA2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(EB$1875:EB2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(EC$1875:EC2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(ED$1875:ED2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(EE$1875:EE2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(EF$1875:EF2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(EG$1875:EG2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(EH$1875:EH2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},{"$f":"SUMIFS(EI$1875:EI2449,$A$1875:$A2449,$A2450,$D$1875:$D2449,$C2450)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2450,$D$882:$D$1278,$C2450)","v":0},null,-880719.54039904661,-453135.45589129359,-113217.62971157256,null,null,null,null,null,0,-453135.45589129359,-100677.61727783839,-104754.84139772758,-108933.996120614,-113217.62971157256,0,0,0,0,0,0,null,-880719.54039904615]
["bldg",1,"all_interest_payments","total_debt_service","","Building General",{"$f":"SUMIFS(G$1875:G2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(G$882:G$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(H$1875:H2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(H$882:H$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27295},{"$f":"SUMIFS(I$1875:I2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(I$882:I$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27295},{"$f":"SUMIFS(J$1875:J2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(J$882:J$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27295},{"$f":"SUMIFS(K$1875:K2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(K$882:K$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27295},{"$f":"SUMIFS(L$1875:L2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(L$882:L$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27295},{"$f":"SUMIFS(M$1875:M2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(M$882:M$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27295},{"$f":"SUMIFS(N$1875:N2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(N$882:N$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27295},{"$f":"SUMIFS(O$1875:O2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(O$882:O$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27295},{"$f":"SUMIFS(P$1875:P2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(P$882:P$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27295},{"$f":"SUMIFS(Q$1875:Q2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(Q$882:Q$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27295},{"$f":"SUMIFS(R$1875:R2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(R$882:R$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27295},{"$f":"SUMIFS(S$1875:S2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(S$882:S$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27295},{"$f":"SUMIFS(T$1875:T2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(T$882:T$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27295},{"$f":"SUMIFS(U$1875:U2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(U$882:U$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27266.299429588806},{"$f":"SUMIFS(V$1875:V2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(V$882:V$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27237.40752204154},{"$f":"SUMIFS(W$1875:W2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(W$882:W$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27208.323001777284},{"$f":"SUMIFS(X$1875:X2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(X$882:X$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27179.044584711271},{"$f":"SUMIFS(Y$1875:Y2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(Y$882:Y$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27149.570978198153},{"$f":"SUMIFS(Z$1875:Z2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(Z$882:Z$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27119.900880974947},{"$f":"SUMIFS(AA$1875:AA2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AA$882:AA$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27090.032983103582},{"$f":"SUMIFS(AB$1875:AB2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AB$882:AB$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27059.965965913081},{"$f":"SUMIFS(AC$1875:AC2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AC$882:AC$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-27029.698501941308},{"$f":"SUMIFS(AD$1875:AD2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AD$882:AD$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26999.229254876391},{"$f":"SUMIFS(AE$1875:AE2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AE$882:AE$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26968.556879497701},{"$f":"SUMIFS(AF$1875:AF2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AF$882:AF$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26937.680021616488},{"$f":"SUMIFS(AG$1875:AG2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AG$882:AG$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26906.597318016076},{"$f":"SUMIFS(AH$1875:AH2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AH$882:AH$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26875.307396391654},{"$f":"SUMIFS(AI$1875:AI2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AI$882:AI$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26843.808875289735},{"$f":"SUMIFS(AJ$1875:AJ2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AJ$882:AJ$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26812.100364047143},{"$f":"SUMIFS(AK$1875:AK2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AK$882:AK$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26780.180462729593},{"$f":"SUMIFS(AL$1875:AL2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AL$882:AL$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26748.047762069928},{"$f":"SUMIFS(AM$1875:AM2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AM$882:AM$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26715.700843405866},{"$f":"SUMIFS(AN$1875:AN2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AN$882:AN$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26683.138278617378},{"$f":"SUMIFS(AO$1875:AO2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AO$882:AO$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26650.358630063634},{"$f":"SUMIFS(AP$1875:AP2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AP$882:AP$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26617.360450519529},{"$f":"SUMIFS(AQ$1875:AQ2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AQ$882:AQ$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26584.1422831118},{"$f":"SUMIFS(AR$1875:AR2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AR$882:AR$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26550.70266125468},{"$f":"SUMIFS(AS$1875:AS2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AS$882:AS$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26517.040108585188},{"$f":"SUMIFS(AT$1875:AT2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AT$882:AT$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26483.153138897895},{"$f":"SUMIFS(AU$1875:AU2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AU$882:AU$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26449.040256079355},{"$f":"SUMIFS(AV$1875:AV2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AV$882:AV$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26414.699954042018},{"$f":"SUMIFS(AW$1875:AW2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AW$882:AW$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26380.130716657772},{"$f":"SUMIFS(AX$1875:AX2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AX$882:AX$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26345.331017690962},{"$f":"SUMIFS(AY$1875:AY2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AY$882:AY$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26310.299320731039},{"$f":"SUMIFS(AZ$1875:AZ2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(AZ$882:AZ$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26275.034079124718},{"$f":"SUMIFS(BA$1875:BA2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BA$882:BA$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26239.533735907691},{"$f":"SUMIFS(BB$1875:BB2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BB$882:BB$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26203.796723735879},{"$f":"SUMIFS(BC$1875:BC2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BC$882:BC$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26167.821464816258},{"$f":"SUMIFS(BD$1875:BD2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BD$882:BD$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26131.606370837169},{"$f":"SUMIFS(BE$1875:BE2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BE$882:BE$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26095.149842898227},{"$f":"SUMIFS(BF$1875:BF2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BF$882:BF$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26058.450271439684},{"$f":"SUMIFS(BG$1875:BG2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BG$882:BG$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-26021.506036171424},{"$f":"SUMIFS(BH$1875:BH2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BH$882:BH$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-25984.315506001371},{"$f":"SUMIFS(BI$1875:BI2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BI$882:BI$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-25946.877038963521},{"$f":"SUMIFS(BJ$1875:BJ2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BJ$882:BJ$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-25909.188982145421},{"$f":"SUMIFS(BK$1875:BK2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BK$882:BK$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-25871.249671615191},{"$f":"SUMIFS(BL$1875:BL2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BL$882:BL$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-25833.057432348098},{"$f":"SUMIFS(BM$1875:BM2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BM$882:BM$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-25794.610578152555},{"$f":"SUMIFS(BN$1875:BN2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BN$882:BN$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-25755.907411595716},{"$f":"SUMIFS(BO$1875:BO2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BO$882:BO$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":-25716.946223928491},{"$f":"SUMIFS(BP$1875:BP2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BP$882:BP$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(BQ$1875:BQ2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BQ$882:BQ$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(BR$1875:BR2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BR$882:BR$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(BS$1875:BS2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BS$882:BS$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(BT$1875:BT2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BT$882:BT$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(BU$1875:BU2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BU$882:BU$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(BV$1875:BV2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BV$882:BV$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(BW$1875:BW2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BW$882:BW$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(BX$1875:BX2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BX$882:BX$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(BY$1875:BY2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BY$882:BY$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(BZ$1875:BZ2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(BZ$882:BZ$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CA$1875:CA2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CA$882:CA$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CB$1875:CB2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CB$882:CB$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CC$1875:CC2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CC$882:CC$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CD$1875:CD2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CD$882:CD$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CE$1875:CE2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CE$882:CE$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CF$1875:CF2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CF$882:CF$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CG$1875:CG2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CG$882:CG$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CH$1875:CH2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CH$882:CH$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CI$1875:CI2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CI$882:CI$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CJ$1875:CJ2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CJ$882:CJ$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CK$1875:CK2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CK$882:CK$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CL$1875:CL2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CL$882:CL$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CM$1875:CM2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CM$882:CM$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CN$1875:CN2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CN$882:CN$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CO$1875:CO2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CO$882:CO$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CP$1875:CP2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CP$882:CP$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CQ$1875:CQ2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CQ$882:CQ$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CR$1875:CR2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CR$882:CR$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CS$1875:CS2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CS$882:CS$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CT$1875:CT2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CT$882:CT$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CU$1875:CU2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CU$882:CU$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CV$1875:CV2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CV$882:CV$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CW$1875:CW2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CW$882:CW$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CX$1875:CX2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CX$882:CX$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CY$1875:CY2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CY$882:CY$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(CZ$1875:CZ2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(CZ$882:CZ$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DA$1875:DA2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DA$882:DA$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DB$1875:DB2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DB$882:DB$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DC$1875:DC2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DC$882:DC$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DD$1875:DD2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DD$882:DD$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DE$1875:DE2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DE$882:DE$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DF$1875:DF2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DF$882:DF$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DG$1875:DG2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DG$882:DG$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DH$1875:DH2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DH$882:DH$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DI$1875:DI2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DI$882:DI$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DJ$1875:DJ2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DJ$882:DJ$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DK$1875:DK2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DK$882:DK$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DL$1875:DL2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DL$882:DL$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DM$1875:DM2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DM$882:DM$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DN$1875:DN2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DN$882:DN$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DO$1875:DO2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DO$882:DO$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DP$1875:DP2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DP$882:DP$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DQ$1875:DQ2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DQ$882:DQ$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DR$1875:DR2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DR$882:DR$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DS$1875:DS2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DS$882:DS$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DT$1875:DT2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DT$882:DT$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DU$1875:DU2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DU$882:DU$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DV$1875:DV2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DV$882:DV$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DW$1875:DW2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DW$882:DW$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DX$1875:DX2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DX$882:DX$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DY$1875:DY2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DY$882:DY$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(DZ$1875:DZ2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(DZ$882:DZ$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(EA$1875:EA2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(EA$882:EA$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(EB$1875:EB2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(EB$882:EB$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(EC$1875:EC2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(EC$882:EC$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(ED$1875:ED2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(ED$882:ED$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(EE$1875:EE2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(EE$882:EE$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(EF$1875:EF2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(EF$882:EF$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(EG$1875:EG2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(EG$882:EG$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(EH$1875:EH2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(EH$882:EH$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},{"$f":"SUMIFS(EI$1875:EI2452,$A$1875:$A2452,$A2453,$D$1875:$D2452,$C2453)+SUMIFS(EI$882:EI$1278,$A$882:$A$1278,$A2453,$D$882:$D$1278,$C2453)","v":0},null,-1601752.9012121235,-327540,-311118.86536609684,null,null,null,null,null,0,-327540,-325603.02998262405,-321154.42268587882,-316336.58317752345,-311118.86536609684,0,0,0,0,0,0,null,-1601752.9012121232]
[null,null,null,null,""]
["bldg",null,"all_leasing_commissions",null,"",{"$f":"_xlfn.XLOOKUP($C2472,tags!$C$16:$C$134,tags!$E$16:$E$134,0)","v":"Leasing Commissions"},{"$f":"SUMIFS(G$1283:G$1872,$C$1283:$C$1872,$C2472)","v":0},0,0,0,0,0,0,0,-65676.871320556631,0,{"$f":"SUMIFS(Q$1283:Q$1872,$C$1283:$C$1872,$C2472)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AA$1283:AA$1872,$C$1283:$C$1872,$C2472)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AK$1283:AK$1872,$C$1283:$C$1872,$C2472)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AU$1283:AU$1872,$C$1283:$C$1872,$C2472)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BE$1283:BE$1872,$C$1283:$C$1872,$C2472)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BO$1283:BO$1872,$C$1283:$C$1872,$C2472)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(BY$1283:BY$1872,$C$1283:$C$1872,$C2472)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CI$1283:CI$1872,$C$1283:$C$1872,$C2472)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(CS$1283:CS$1872,$C$1283:$C$1872,$C2472)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DC$1283:DC$1872,$C$1283:$C$1872,$C2472)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DM$1283:DM$1872,$C$1283:$C$1872,$C2472)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(DW$1283:DW$1872,$C$1283:$C$1872,$C2472)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(F2472:EJ2472)","v":-65676.871320556631}]
[null,null,null,null,"","Total Debt (End)",{"$f":"(G2514+G2526+G2538)*-1","v":-4094250},{"$f":"(H2514+H2526+H2538)*-1","v":-4094250},{"$f":"(I2514+I2526+I2538)*-1","v":-4094250},-4094250,-4094250,-4094250,-4094250,-4094250,-4094250,-4094250,-4094250,-4094250,-4094250,-4089944.9144383208,-4085611.1283062305,-4081248.4502665927,-4076856.6877066907,-4072435.6467297226,-4067985.1321462416,-4063504.9474655376,-4058994.8948869621,-4054454.7752911961,-4049884.3882314581,-4045283.5319246552,-4040652.0032424736,-4035989.597702411,-4031296.1094587478,-4026571.3312934604,-4021815.054607071,-4017027.0694094389,-4012207.1643104893,-4007355.12651088,-4002470.7417926067,-3997553.794509545,-3992604.0675779292,-3987621.3424667697,-3982605.3991882023,-3977556.016287778,-3972472.9708346841,-3967356.0384119027,-3962204.9931063028,-3957019.6074986658,-3951799.6526536443,-3946544.8981096563,-3941255.1118687079,-3935930.0603861534,-3930569.5085603818,-3925173.2197224386,-3919740.9556255755,-3914272.4764347337,-3908767.5407159529,-3903225.9054257134,-3897647.3259002059,-3892031.5558445281,-3886378.3473218125,-3880687.4507422787,-3874958.6148522147,-3869191.5867228834,-3863386.111739357,-3857541.9335892736,0,0,0,0,0,0,{"$f":"(BU2514+BU2526+BU2538)*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Intentionally Blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(F2484:EJ2484)","v":-4094250}]
[{"$f":"IF(_xlfn.ANCHORARRAY(C2491)<>\"\",\"bldg\",\"\")","v":"bldg"},null,{"$f":"IFERROR(_xlfn.ANCHORARRAY(global!$F$46),0)","v":"all_downtime"},null,"",{"$f":"IFERROR(_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($C2491),tags!$C$16:$C$134,tags!$E$16:$E$134,\"None\"),\"None\")","v":"Downtime"},{"$f":"SUMIFS(G$290:G$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(H$290:H$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(I$290:I$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(J$290:J$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(K$290:K$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(L$290:L$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(M$290:M$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(N$290:N$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(O$290:O$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(P$290:P$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(Q$290:Q$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(R$290:R$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(S$290:S$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(T$290:T$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(U$290:U$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(V$290:V$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(W$290:W$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(X$290:X$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(Y$290:Y$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(Z$290:Z$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AA$290:AA$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AB$290:AB$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AC$290:AC$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AD$290:AD$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AE$290:AE$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AF$290:AF$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AG$290:AG$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AH$290:AH$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AI$290:AI$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AJ$290:AJ$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AK$290:AK$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AL$290:AL$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AM$290:AM$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AN$290:AN$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AO$290:AO$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AP$290:AP$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AQ$290:AQ$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AR$290:AR$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AS$290:AS$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AT$290:AT$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AU$290:AU$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AV$290:AV$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AW$290:AW$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AX$290:AX$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AY$290:AY$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(AZ$290:AZ$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BA$290:BA$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BB$290:BB$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BC$290:BC$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BD$290:BD$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BE$290:BE$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BF$290:BF$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BG$290:BG$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BH$290:BH$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BI$290:BI$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BJ$290:BJ$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BK$290:BK$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BL$290:BL$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BM$290:BM$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BN$290:BN$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BO$290:BO$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BP$290:BP$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BQ$290:BQ$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BR$290:BR$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BS$290:BS$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BT$290:BT$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BU$290:BU$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BV$290:BV$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BW$290:BW$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BX$290:BX$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BY$290:BY$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(BZ$290:BZ$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(CA$290:CA$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(CB$290:CB$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(CC$290:CC$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(CD$290:CD$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(CE$290:CE$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(CF$290:CF$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(CG$290:CG$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(CH$290:CH$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(CI$290:CI$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(CJ$290:CJ$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":-57404.824201538067},{"$f":"SUMIFS(CK$290:CK$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":-57404.824201538067},{"$f":"SUMIFS(CL$290:CL$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":-57404.824201538067},{"$f":"SUMIFS(CM$290:CM$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":-57404.824201538067},{"$f":"SUMIFS(CN$290:CN$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":-57404.824201538067},{"$f":"SUMIFS(CO$290:CO$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":-58839.944806576517},{"$f":"SUMIFS(CP$290:CP$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":-58839.944806576517},{"$f":"SUMIFS(CQ$290:CQ$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":-58839.944806576517},{"$f":"SUMIFS(CR$290:CR$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":-58839.944806576517},{"$f":"SUMIFS(CS$290:CS$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(CT$290:CT$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(CU$290:CU$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(CV$290:CV$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":-18960.555425300077},{"$f":"SUMIFS(CW$290:CW$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":-18960.555425300077},{"$f":"SUMIFS(CX$290:CX$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":-18960.555425300077},{"$f":"SUMIFS(CY$290:CY$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":-18960.555425300077},{"$f":"SUMIFS(CZ$290:CZ$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DA$290:DA$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DB$290:DB$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DC$290:DC$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DD$290:DD$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DE$290:DE$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DF$290:DF$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DG$290:DG$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DH$290:DH$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DI$290:DI$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DJ$290:DJ$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DK$290:DK$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DL$290:DL$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DM$290:DM$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DN$290:DN$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DO$290:DO$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DP$290:DP$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DQ$290:DQ$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DR$290:DR$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DS$290:DS$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DT$290:DT$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DU$290:DU$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DV$290:DV$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DW$290:DW$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DX$290:DX$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DY$290:DY$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(DZ$290:DZ$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(EA$290:EA$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(EB$290:EB$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(EC$290:EC$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(ED$290:ED$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(EE$290:EE$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(EF$290:EF$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(EG$290:EG$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(EH$290:EH$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},{"$f":"SUMIFS(EI$290:EI$879,$C$290:$C$879,_xlfn.ANCHORARRAY($C2491))","v":0},null,null,0,null,0,0]
[null,null,null,null,"",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"","Loan Payoff",{"$f":"IF(G$4=MIN(global!$C$91,global!$C$121),(cf_detail!G2510+cf_detail!G2512+cf_detail!G2511)*-1,0)","v":0},{"$f":"IF(H$4=MIN(global!$C$91,global!$C$121),(cf_detail!H2510+cf_detail!H2512+cf_detail!H2511)*-1,0)","v":0},{"$f":"IF(I$4=MIN(global!$C$91,global!$C$121),(cf_detail!I2510+cf_detail!I2512+cf_detail!I2511)*-1,0)","v":0},{"$f":"IF(J$4=MIN(global!$C$91,global!$C$121),(cf_detail!J2510+cf_detail!J2512+cf_detail!J2511)*-1,0)","v":0},{"$f":"IF(K$4=MIN(global!$C$91,global!$C$121),(cf_detail!K2510+cf_detail!K2512+cf_detail!K2511)*-1,0)","v":0},{"$f":"IF(L$4=MIN(global!$C$91,global!$C$121),(cf_detail!L2510+cf_detail!L2512+cf_detail!L2511)*-1,0)","v":0},{"$f":"IF(M$4=MIN(global!$C$91,global!$C$121),(cf_detail!M2510+cf_detail!M2512+cf_detail!M2511)*-1,0)","v":0},{"$f":"IF(N$4=MIN(global!$C$91,global!$C$121),(cf_detail!N2510+cf_detail!N2512+cf_detail!N2511)*-1,0)","v":0},{"$f":"IF(O$4=MIN(global!$C$91,global!$C$121),(cf_detail!O2510+cf_detail!O2512+cf_detail!O2511)*-1,0)","v":0},{"$f":"IF(P$4=MIN(global!$C$91,global!$C$121),(cf_detail!P2510+cf_detail!P2512+cf_detail!P2511)*-1,0)","v":0},{"$f":"IF(Q$4=MIN(global!$C$91,global!$C$121),(cf_detail!Q2510+cf_detail!Q2512+cf_detail!Q2511)*-1,0)","v":0},{"$f":"IF(R$4=MIN(global!$C$91,global!$C$121),(cf_detail!R2510+cf_detail!R2512+cf_detail!R2511)*-1,0)","v":0},{"$f":"IF(S$4=MIN(global!$C$91,global!$C$121),(cf_detail!S2510+cf_detail!S2512+cf_detail!S2511)*-1,0)","v":0},{"$f":"IF(T$4=MIN(global!$C$91,global!$C$121),(cf_detail!T2510+cf_detail!T2512+cf_detail!T2511)*-1,0)","v":0},{"$f":"IF(U$4=MIN(global!$C$91,global!$C$121),(cf_detail!U2510+cf_detail!U2512+cf_detail!U2511)*-1,0)","v":0},{"$f":"IF(V$4=MIN(global!$C$91,global!$C$121),(cf_detail!V2510+cf_detail!V2512+cf_detail!V2511)*-1,0)","v":0},{"$f":"IF(W$4=MIN(global!$C$91,global!$C$121),(cf_detail!W2510+cf_detail!W2512+cf_detail!W2511)*-1,0)","v":0},{"$f":"IF(X$4=MIN(global!$C$91,global!$C$121),(cf_detail!X2510+cf_detail!X2512+cf_detail!X2511)*-1,0)","v":0},{"$f":"IF(Y$4=MIN(global!$C$91,global!$C$121),(cf_detail!Y2510+cf_detail!Y2512+cf_detail!Y2511)*-1,0)","v":0},{"$f":"IF(Z$4=MIN(global!$C$91,global!$C$121),(cf_detail!Z2510+cf_detail!Z2512+cf_detail!Z2511)*-1,0)","v":0},{"$f":"IF(AA$4=MIN(global!$C$91,global!$C$121),(cf_detail!AA2510+cf_detail!AA2512+cf_detail!AA2511)*-1,0)","v":0},{"$f":"IF(AB$4=MIN(global!$C$91,global!$C$121),(cf_detail!AB2510+cf_detail!AB2512+cf_detail!AB2511)*-1,0)","v":0},{"$f":"IF(AC$4=MIN(global!$C$91,global!$C$121),(cf_detail!AC2510+cf_detail!AC2512+cf_detail!AC2511)*-1,0)","v":0},{"$f":"IF(AD$4=MIN(global!$C$91,global!$C$121),(cf_detail!AD2510+cf_detail!AD2512+cf_detail!AD2511)*-1,0)","v":0},{"$f":"IF(AE$4=MIN(global!$C$91,global!$C$121),(cf_detail!AE2510+cf_detail!AE2512+cf_detail!AE2511)*-1,0)","v":0},{"$f":"IF(AF$4=MIN(global!$C$91,global!$C$121),(cf_detail!AF2510+cf_detail!AF2512+cf_detail!AF2511)*-1,0)","v":0},{"$f":"IF(AG$4=MIN(global!$C$91,global!$C$121),(cf_detail!AG2510+cf_detail!AG2512+cf_detail!AG2511)*-1,0)","v":0},{"$f":"IF(AH$4=MIN(global!$C$91,global!$C$121),(cf_detail!AH2510+cf_detail!AH2512+cf_detail!AH2511)*-1,0)","v":0},{"$f":"IF(AI$4=MIN(global!$C$91,global!$C$121),(cf_detail!AI2510+cf_detail!AI2512+cf_detail!AI2511)*-1,0)","v":0},{"$f":"IF(AJ$4=MIN(global!$C$91,global!$C$121),(cf_detail!AJ2510+cf_detail!AJ2512+cf_detail!AJ2511)*-1,0)","v":0},{"$f":"IF(AK$4=MIN(global!$C$91,global!$C$121),(cf_detail!AK2510+cf_detail!AK2512+cf_detail!AK2511)*-1,0)","v":0},{"$f":"IF(AL$4=MIN(global!$C$91,global!$C$121),(cf_detail!AL2510+cf_detail!AL2512+cf_detail!AL2511)*-1,0)","v":0},{"$f":"IF(AM$4=MIN(global!$C$91,global!$C$121),(cf_detail!AM2510+cf_detail!AM2512+cf_detail!AM2511)*-1,0)","v":0},{"$f":"IF(AN$4=MIN(global!$C$91,global!$C$121),(cf_detail!AN2510+cf_detail!AN2512+cf_detail!AN2511)*-1,0)","v":0},{"$f":"IF(AO$4=MIN(global!$C$91,global!$C$121),(cf_detail!AO2510+cf_detail!AO2512+cf_detail!AO2511)*-1,0)","v":0},{"$f":"IF(AP$4=MIN(global!$C$91,global!$C$121),(cf_detail!AP2510+cf_detail!AP2512+cf_detail!AP2511)*-1,0)","v":0},{"$f":"IF(AQ$4=MIN(global!$C$91,global!$C$121),(cf_detail!AQ2510+cf_detail!AQ2512+cf_detail!AQ2511)*-1,0)","v":0},{"$f":"IF(AR$4=MIN(global!$C$91,global!$C$121),(cf_detail!AR2510+cf_detail!AR2512+cf_detail!AR2511)*-1,0)","v":0},{"$f":"IF(AS$4=MIN(global!$C$91,global!$C$121),(cf_detail!AS2510+cf_detail!AS2512+cf_detail!AS2511)*-1,0)","v":0},{"$f":"IF(AT$4=MIN(global!$C$91,global!$C$121),(cf_detail!AT2510+cf_detail!AT2512+cf_detail!AT2511)*-1,0)","v":0},{"$f":"IF(AU$4=MIN(global!$C$91,global!$C$121),(cf_detail!AU2510+cf_detail!AU2512+cf_detail!AU2511)*-1,0)","v":0},{"$f":"IF(AV$4=MIN(global!$C$91,global!$C$121),(cf_detail!AV2510+cf_detail!AV2512+cf_detail!AV2511)*-1,0)","v":0},{"$f":"IF(AW$4=MIN(global!$C$91,global!$C$121),(cf_detail!AW2510+cf_detail!AW2512+cf_detail!AW2511)*-1,0)","v":0},{"$f":"IF(AX$4=MIN(global!$C$91,global!$C$121),(cf_detail!AX2510+cf_detail!AX2512+cf_detail!AX2511)*-1,0)","v":0},{"$f":"IF(AY$4=MIN(global!$C$91,global!$C$121),(cf_detail!AY2510+cf_detail!AY2512+cf_detail!AY2511)*-1,0)","v":0},{"$f":"IF(AZ$4=MIN(global!$C$91,global!$C$121),(cf_detail!AZ2510+cf_detail!AZ2512+cf_detail!AZ2511)*-1,0)","v":0},{"$f":"IF(BA$4=MIN(global!$C$91,global!$C$121),(cf_detail!BA2510+cf_detail!BA2512+cf_detail!BA2511)*-1,0)","v":0},{"$f":"IF(BB$4=MIN(global!$C$91,global!$C$121),(cf_detail!BB2510+cf_detail!BB2512+cf_detail!BB2511)*-1,0)","v":0},{"$f":"IF(BC$4=MIN(global!$C$91,global!$C$121),(cf_detail!BC2510+cf_detail!BC2512+cf_detail!BC2511)*-1,0)","v":0},{"$f":"IF(BD$4=MIN(global!$C$91,global!$C$121),(cf_detail!BD2510+cf_detail!BD2512+cf_detail!BD2511)*-1,0)","v":0},{"$f":"IF(BE$4=MIN(global!$C$91,global!$C$121),(cf_detail!BE2510+cf_detail!BE2512+cf_detail!BE2511)*-1,0)","v":0},{"$f":"IF(BF$4=MIN(global!$C$91,global!$C$121),(cf_detail!BF2510+cf_detail!BF2512+cf_detail!BF2511)*-1,0)","v":0},{"$f":"IF(BG$4=MIN(global!$C$91,global!$C$121),(cf_detail!BG2510+cf_detail!BG2512+cf_detail!BG2511)*-1,0)","v":0},{"$f":"IF(BH$4=MIN(global!$C$91,global!$C$121),(cf_detail!BH2510+cf_detail!BH2512+cf_detail!BH2511)*-1,0)","v":0},{"$f":"IF(BI$4=MIN(global!$C$91,global!$C$121),(cf_detail!BI2510+cf_detail!BI2512+cf_detail!BI2511)*-1,0)","v":0},{"$f":"IF(BJ$4=MIN(global!$C$91,global!$C$121),(cf_detail!BJ2510+cf_detail!BJ2512+cf_detail!BJ2511)*-1,0)","v":0},{"$f":"IF(BK$4=MIN(global!$C$91,global!$C$121),(cf_detail!BK2510+cf_detail!BK2512+cf_detail!BK2511)*-1,0)","v":0},{"$f":"IF(BL$4=MIN(global!$C$91,global!$C$121),(cf_detail!BL2510+cf_detail!BL2512+cf_detail!BL2511)*-1,0)","v":0},{"$f":"IF(BM$4=MIN(global!$C$91,global!$C$121),(cf_detail!BM2510+cf_detail!BM2512+cf_detail!BM2511)*-1,0)","v":0},{"$f":"IF(BN$4=MIN(global!$C$91,global!$C$121),(cf_detail!BN2510+cf_detail!BN2512+cf_detail!BN2511)*-1,0)","v":0},{"$f":"IF(BO$4=MIN(global!$C$91,global!$C$121),(cf_detail!BO2510+cf_detail!BO2512+cf_detail!BO2511)*-1,0)","v":-3851658.794251523},{"$f":"IF(BP$4=MIN(global!$C$91,global!$C$121),(cf_detail!BP2510+cf_detail!BP2512+cf_detail!BP2511)*-1,0)","v":0},{"$f":"IF(BQ$4=MIN(global!$C$91,global!$C$121),(cf_detail!BQ2510+cf_detail!BQ2512+cf_detail!BQ2511)*-1,0)","v":0},{"$f":"IF(BR$4=MIN(global!$C$91,global!$C$121),(cf_detail!BR2510+cf_detail!BR2512+cf_detail!BR2511)*-1,0)","v":0},{"$f":"IF(BS$4=MIN(global!$C$91,global!$C$121),(cf_detail!BS2510+cf_detail!BS2512+cf_detail!BS2511)*-1,0)","v":0},{"$f":"IF(BT$4=MIN(global!$C$91,global!$C$121),(cf_detail!BT2510+cf_detail!BT2512+cf_detail!BT2511)*-1,0)","v":0},{"$f":"IF(BU$4=MIN(global!$C$91,global!$C$121),(cf_detail!BU2510+cf_detail!BU2512+cf_detail!BU2511)*-1,0)","v":0},{"$f":"IF(BV$4=MIN(global!$C$91,global!$C$121),(cf_detail!BV2510+cf_detail!BV2512+cf_detail!BV2511)*-1,0)","v":0},{"$f":"IF(BW$4=MIN(global!$C$91,global!$C$121),(cf_detail!BW2510+cf_detail!BW2512+cf_detail!BW2511)*-1,0)","v":0},{"$f":"IF(BX$4=MIN(global!$C$91,global!$C$121),(cf_detail!BX2510+cf_detail!BX2512+cf_detail!BX2511)*-1,0)","v":0},{"$f":"IF(BY$4=MIN(global!$C$91,global!$C$121),(cf_detail!BY2510+cf_detail!BY2512+cf_detail!BY2511)*-1,0)","v":0},{"$f":"IF(BZ$4=MIN(global!$C$91,global!$C$121),(cf_detail!BZ2510+cf_detail!BZ2512+cf_detail!BZ2511)*-1,0)","v":0},{"$f":"IF(CA$4=MIN(global!$C$91,global!$C$121),(cf_detail!CA2510+cf_detail!CA2512+cf_detail!CA2511)*-1,0)","v":0},{"$f":"IF(CB$4=MIN(global!$C$91,global!$C$121),(cf_detail!CB2510+cf_detail!CB2512+cf_detail!CB2511)*-1,0)","v":0},{"$f":"IF(CC$4=MIN(global!$C$91,global!$C$121),(cf_detail!CC2510+cf_detail!CC2512+cf_detail!CC2511)*-1,0)","v":0},{"$f":"IF(CD$4=MIN(global!$C$91,global!$C$121),(cf_detail!CD2510+cf_detail!CD2512+cf_detail!CD2511)*-1,0)","v":0},{"$f":"IF(CE$4=MIN(global!$C$91,global!$C$121),(cf_detail!CE2510+cf_detail!CE2512+cf_detail!CE2511)*-1,0)","v":0},{"$f":"IF(CF$4=MIN(global!$C$91,global!$C$121),(cf_detail!CF2510+cf_detail!CF2512+cf_detail!CF2511)*-1,0)","v":0},{"$f":"IF(CG$4=MIN(global!$C$91,global!$C$121),(cf_detail!CG2510+cf_detail!CG2512+cf_detail!CG2511)*-1,0)","v":0},{"$f":"IF(CH$4=MIN(global!$C$91,global!$C$121),(cf_detail!CH2510+cf_detail!CH2512+cf_detail!CH2511)*-1,0)","v":0},{"$f":"IF(CI$4=MIN(global!$C$91,global!$C$121),(cf_detail!CI2510+cf_detail!CI2512+cf_detail!CI2511)*-1,0)","v":0},{"$f":"IF(CJ$4=MIN(global!$C$91,global!$C$121),(cf_detail!CJ2510+cf_detail!CJ2512+cf_detail!CJ2511)*-1,0)","v":0},{"$f":"IF(CK$4=MIN(global!$C$91,global!$C$121),(cf_detail!CK2510+cf_detail!CK2512+cf_detail!CK2511)*-1,0)","v":0},{"$f":"IF(CL$4=MIN(global!$C$91,global!$C$121),(cf_detail!CL2510+cf_detail!CL2512+cf_detail!CL2511)*-1,0)","v":0},{"$f":"IF(CM$4=MIN(global!$C$91,global!$C$121),(cf_detail!CM2510+cf_detail!CM2512+cf_detail!CM2511)*-1,0)","v":0},{"$f":"IF(CN$4=MIN(global!$C$91,global!$C$121),(cf_detail!CN2510+cf_detail!CN2512+cf_detail!CN2511)*-1,0)","v":0},{"$f":"IF(CO$4=MIN(global!$C$91,global!$C$121),(cf_detail!CO2510+cf_detail!CO2512+cf_detail!CO2511)*-1,0)","v":0},{"$f":"IF(CP$4=MIN(global!$C$91,global!$C$121),(cf_detail!CP2510+cf_detail!CP2512+cf_detail!CP2511)*-1,0)","v":0},{"$f":"IF(CQ$4=MIN(global!$C$91,global!$C$121),(cf_detail!CQ2510+cf_detail!CQ2512+cf_detail!CQ2511)*-1,0)","v":0},{"$f":"IF(CR$4=MIN(global!$C$91,global!$C$121),(cf_detail!CR2510+cf_detail!CR2512+cf_detail!CR2511)*-1,0)","v":0},{"$f":"IF(CS$4=MIN(global!$C$91,global!$C$121),(cf_detail!CS2510+cf_detail!CS2512+cf_detail!CS2511)*-1,0)","v":0},{"$f":"IF(CT$4=MIN(global!$C$91,global!$C$121),(cf_detail!CT2510+cf_detail!CT2512+cf_detail!CT2511)*-1,0)","v":0},{"$f":"IF(CU$4=MIN(global!$C$91,global!$C$121),(cf_detail!CU2510+cf_detail!CU2512+cf_detail!CU2511)*-1,0)","v":0},{"$f":"IF(CV$4=MIN(global!$C$91,global!$C$121),(cf_detail!CV2510+cf_detail!CV2512+cf_detail!CV2511)*-1,0)","v":0},{"$f":"IF(CW$4=MIN(global!$C$91,global!$C$121),(cf_detail!CW2510+cf_detail!CW2512+cf_detail!CW2511)*-1,0)","v":0},{"$f":"IF(CX$4=MIN(global!$C$91,global!$C$121),(cf_detail!CX2510+cf_detail!CX2512+cf_detail!CX2511)*-1,0)","v":0},{"$f":"IF(CY$4=MIN(global!$C$91,global!$C$121),(cf_detail!CY2510+cf_detail!CY2512+cf_detail!CY2511)*-1,0)","v":0},{"$f":"IF(CZ$4=MIN(global!$C$91,global!$C$121),(cf_detail!CZ2510+cf_detail!CZ2512+cf_detail!CZ2511)*-1,0)","v":0},{"$f":"IF(DA$4=MIN(global!$C$91,global!$C$121),(cf_detail!DA2510+cf_detail!DA2512+cf_detail!DA2511)*-1,0)","v":0},{"$f":"IF(DB$4=MIN(global!$C$91,global!$C$121),(cf_detail!DB2510+cf_detail!DB2512+cf_detail!DB2511)*-1,0)","v":0},{"$f":"IF(DC$4=MIN(global!$C$91,global!$C$121),(cf_detail!DC2510+cf_detail!DC2512+cf_detail!DC2511)*-1,0)","v":0},{"$f":"IF(DD$4=MIN(global!$C$91,global!$C$121),(cf_detail!DD2510+cf_detail!DD2512+cf_detail!DD2511)*-1,0)","v":0},{"$f":"IF(DE$4=MIN(global!$C$91,global!$C$121),(cf_detail!DE2510+cf_detail!DE2512+cf_detail!DE2511)*-1,0)","v":0},{"$f":"IF(DF$4=MIN(global!$C$91,global!$C$121),(cf_detail!DF2510+cf_detail!DF2512+cf_detail!DF2511)*-1,0)","v":0},{"$f":"IF(DG$4=MIN(global!$C$91,global!$C$121),(cf_detail!DG2510+cf_detail!DG2512+cf_detail!DG2511)*-1,0)","v":0},{"$f":"IF(DH$4=MIN(global!$C$91,global!$C$121),(cf_detail!DH2510+cf_detail!DH2512+cf_detail!DH2511)*-1,0)","v":0},{"$f":"IF(DI$4=MIN(global!$C$91,global!$C$121),(cf_detail!DI2510+cf_detail!DI2512+cf_detail!DI2511)*-1,0)","v":0},{"$f":"IF(DJ$4=MIN(global!$C$91,global!$C$121),(cf_detail!DJ2510+cf_detail!DJ2512+cf_detail!DJ2511)*-1,0)","v":0},{"$f":"IF(DK$4=MIN(global!$C$91,global!$C$121),(cf_detail!DK2510+cf_detail!DK2512+cf_detail!DK2511)*-1,0)","v":0},{"$f":"IF(DL$4=MIN(global!$C$91,global!$C$121),(cf_detail!DL2510+cf_detail!DL2512+cf_detail!DL2511)*-1,0)","v":0},{"$f":"IF(DM$4=MIN(global!$C$91,global!$C$121),(cf_detail!DM2510+cf_detail!DM2512+cf_detail!DM2511)*-1,0)","v":0},{"$f":"IF(DN$4=MIN(global!$C$91,global!$C$121),(cf_detail!DN2510+cf_detail!DN2512+cf_detail!DN2511)*-1,0)","v":0},{"$f":"IF(DO$4=MIN(global!$C$91,global!$C$121),(cf_detail!DO2510+cf_detail!DO2512+cf_detail!DO2511)*-1,0)","v":0},{"$f":"IF(DP$4=MIN(global!$C$91,global!$C$121),(cf_detail!DP2510+cf_detail!DP2512+cf_detail!DP2511)*-1,0)","v":0},{"$f":"IF(DQ$4=MIN(global!$C$91,global!$C$121),(cf_detail!DQ2510+cf_detail!DQ2512+cf_detail!DQ2511)*-1,0)","v":0},{"$f":"IF(DR$4=MIN(global!$C$91,global!$C$121),(cf_detail!DR2510+cf_detail!DR2512+cf_detail!DR2511)*-1,0)","v":0},{"$f":"IF(DS$4=MIN(global!$C$91,global!$C$121),(cf_detail!DS2510+cf_detail!DS2512+cf_detail!DS2511)*-1,0)","v":0},{"$f":"IF(DT$4=MIN(global!$C$91,global!$C$121),(cf_detail!DT2510+cf_detail!DT2512+cf_detail!DT2511)*-1,0)","v":0},{"$f":"IF(DU$4=MIN(global!$C$91,global!$C$121),(cf_detail!DU2510+cf_detail!DU2512+cf_detail!DU2511)*-1,0)","v":0},{"$f":"IF(DV$4=MIN(global!$C$91,global!$C$121),(cf_detail!DV2510+cf_detail!DV2512+cf_detail!DV2511)*-1,0)","v":0},{"$f":"IF(DW$4=MIN(global!$C$91,global!$C$121),(cf_detail!DW2510+cf_detail!DW2512+cf_detail!DW2511)*-1,0)","v":0},{"$f":"IF(DX$4=MIN(global!$C$91,global!$C$121),(cf_detail!DX2510+cf_detail!DX2512+cf_detail!DX2511)*-1,0)","v":0},{"$f":"IF(DY$4=MIN(global!$C$91,global!$C$121),(cf_detail!DY2510+cf_detail!DY2512+cf_detail!DY2511)*-1,0)","v":0},{"$f":"IF(DZ$4=MIN(global!$C$91,global!$C$121),(cf_detail!DZ2510+cf_detail!DZ2512+cf_detail!DZ2511)*-1,0)","v":0},{"$f":"IF(EA$4=MIN(global!$C$91,global!$C$121),(cf_detail!EA2510+cf_detail!EA2512+cf_detail!EA2511)*-1,0)","v":0},{"$f":"IF(EB$4=MIN(global!$C$91,global!$C$121),(cf_detail!EB2510+cf_detail!EB2512+cf_detail!EB2511)*-1,0)","v":0},{"$f":"IF(EC$4=MIN(global!$C$91,global!$C$121),(cf_detail!EC2510+cf_detail!EC2512+cf_detail!EC2511)*-1,0)","v":0},{"$f":"IF(ED$4=MIN(global!$C$91,global!$C$121),(cf_detail!ED2510+cf_detail!ED2512+cf_detail!ED2511)*-1,0)","v":0},{"$f":"IF(EE$4=MIN(global!$C$91,global!$C$121),(cf_detail!EE2510+cf_detail!EE2512+cf_detail!EE2511)*-1,0)","v":0},{"$f":"IF(EF$4=MIN(global!$C$91,global!$C$121),(cf_detail!EF2510+cf_detail!EF2512+cf_detail!EF2511)*-1,0)","v":0},{"$f":"IF(EG$4=MIN(global!$C$91,global!$C$121),(cf_detail!EG2510+cf_detail!EG2512+cf_detail!EG2511)*-1,0)","v":0},{"$f":"IF(EH$4=MIN(global!$C$91,global!$C$121),(cf_detail!EH2510+cf_detail!EH2512+cf_detail!EH2511)*-1,0)","v":0},{"$f":"IF(EI$4=MIN(global!$C$91,global!$C$121),(cf_detail!EI2510+cf_detail!EI2512+cf_detail!EI2511)*-1,0)","v":0}]
[null,null,null,null,"","All-In Rate",{"$f":"IF(G$4<=MIN(global!$C$91,global!$C$121),global!$C$129+G2516,0)","v":0.08},{"$f":"IF(H$4<=MIN(global!$C$91,global!$C$121),global!$C$129+H2516,0)","v":0.08},{"$f":"IF(I$4<=MIN(global!$C$91,global!$C$121),global!$C$129+I2516,0)","v":0.08},{"$f":"IF(J$4<=MIN(global!$C$91,global!$C$121),global!$C$129+J2516,0)","v":0.08},{"$f":"IF(K$4<=MIN(global!$C$91,global!$C$121),global!$C$129+K2516,0)","v":0.08},{"$f":"IF(L$4<=MIN(global!$C$91,global!$C$121),global!$C$129+L2516,0)","v":0.08},{"$f":"IF(M$4<=MIN(global!$C$91,global!$C$121),global!$C$129+M2516,0)","v":0.08},{"$f":"IF(N$4<=MIN(global!$C$91,global!$C$121),global!$C$129+N2516,0)","v":0.08},{"$f":"IF(O$4<=MIN(global!$C$91,global!$C$121),global!$C$129+O2516,0)","v":0.08},{"$f":"IF(P$4<=MIN(global!$C$91,global!$C$121),global!$C$129+P2516,0)","v":0.08},{"$f":"IF(Q$4<=MIN(global!$C$91,global!$C$121),global!$C$129+Q2516,0)","v":0.08},{"$f":"IF(R$4<=MIN(global!$C$91,global!$C$121),global!$C$129+R2516,0)","v":0.08},{"$f":"IF(S$4<=MIN(global!$C$91,global!$C$121),global!$C$129+S2516,0)","v":0.08},{"$f":"IF(T$4<=MIN(global!$C$91,global!$C$121),global!$C$129+T2516,0)","v":0.08},{"$f":"IF(U$4<=MIN(global!$C$91,global!$C$121),global!$C$129+U2516,0)","v":0.08},{"$f":"IF(V$4<=MIN(global!$C$91,global!$C$121),global!$C$129+V2516,0)","v":0.08},{"$f":"IF(W$4<=MIN(global!$C$91,global!$C$121),global!$C$129+W2516,0)","v":0.08},{"$f":"IF(X$4<=MIN(global!$C$91,global!$C$121),global!$C$129+X2516,0)","v":0.08},{"$f":"IF(Y$4<=MIN(global!$C$91,global!$C$121),global!$C$129+Y2516,0)","v":0.08},{"$f":"IF(Z$4<=MIN(global!$C$91,global!$C$121),global!$C$129+Z2516,0)","v":0.08},{"$f":"IF(AA$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AA2516,0)","v":0.08},{"$f":"IF(AB$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AB2516,0)","v":0.08},{"$f":"IF(AC$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AC2516,0)","v":0.08},{"$f":"IF(AD$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AD2516,0)","v":0.08},{"$f":"IF(AE$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AE2516,0)","v":0.08},{"$f":"IF(AF$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AF2516,0)","v":0.08},{"$f":"IF(AG$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AG2516,0)","v":0.08},{"$f":"IF(AH$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AH2516,0)","v":0.08},{"$f":"IF(AI$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AI2516,0)","v":0.08},{"$f":"IF(AJ$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AJ2516,0)","v":0.08},{"$f":"IF(AK$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AK2516,0)","v":0.08},{"$f":"IF(AL$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AL2516,0)","v":0.08},{"$f":"IF(AM$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AM2516,0)","v":0.08},{"$f":"IF(AN$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AN2516,0)","v":0.08},{"$f":"IF(AO$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AO2516,0)","v":0.08},{"$f":"IF(AP$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AP2516,0)","v":0.08},{"$f":"IF(AQ$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AQ2516,0)","v":0.08},{"$f":"IF(AR$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AR2516,0)","v":0.08},{"$f":"IF(AS$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AS2516,0)","v":0.08},{"$f":"IF(AT$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AT2516,0)","v":0.08},{"$f":"IF(AU$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AU2516,0)","v":0.08},{"$f":"IF(AV$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AV2516,0)","v":0.08},{"$f":"IF(AW$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AW2516,0)","v":0.08},{"$f":"IF(AX$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AX2516,0)","v":0.08},{"$f":"IF(AY$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AY2516,0)","v":0.08},{"$f":"IF(AZ$4<=MIN(global!$C$91,global!$C$121),global!$C$129+AZ2516,0)","v":0.08},{"$f":"IF(BA$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BA2516,0)","v":0.08},{"$f":"IF(BB$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BB2516,0)","v":0.08},{"$f":"IF(BC$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BC2516,0)","v":0.08},{"$f":"IF(BD$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BD2516,0)","v":0.08},{"$f":"IF(BE$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BE2516,0)","v":0.08},{"$f":"IF(BF$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BF2516,0)","v":0.08},{"$f":"IF(BG$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BG2516,0)","v":0.08},{"$f":"IF(BH$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BH2516,0)","v":0.08},{"$f":"IF(BI$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BI2516,0)","v":0.08},{"$f":"IF(BJ$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BJ2516,0)","v":0.08},{"$f":"IF(BK$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BK2516,0)","v":0.08},{"$f":"IF(BL$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BL2516,0)","v":0.08},{"$f":"IF(BM$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BM2516,0)","v":0.08},{"$f":"IF(BN$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BN2516,0)","v":0.08},{"$f":"IF(BO$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BO2516,0)","v":0.08},{"$f":"IF(BP$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BP2516,0)","v":0},{"$f":"IF(BQ$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BQ2516,0)","v":0},{"$f":"IF(BR$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BR2516,0)","v":0},{"$f":"IF(BS$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BS2516,0)","v":0},{"$f":"IF(BT$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BT2516,0)","v":0},{"$f":"IF(BU$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BU2516,0)","v":0},{"$f":"IF(BV$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BV2516,0)","v":0},{"$f":"IF(BW$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BW2516,0)","v":0},{"$f":"IF(BX$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BX2516,0)","v":0},{"$f":"IF(BY$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BY2516,0)","v":0},{"$f":"IF(BZ$4<=MIN(global!$C$91,global!$C$121),global!$C$129+BZ2516,0)","v":0},{"$f":"IF(CA$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CA2516,0)","v":0},{"$f":"IF(CB$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CB2516,0)","v":0},{"$f":"IF(CC$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CC2516,0)","v":0},{"$f":"IF(CD$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CD2516,0)","v":0},{"$f":"IF(CE$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CE2516,0)","v":0},{"$f":"IF(CF$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CF2516,0)","v":0},{"$f":"IF(CG$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CG2516,0)","v":0},{"$f":"IF(CH$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CH2516,0)","v":0},{"$f":"IF(CI$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CI2516,0)","v":0},{"$f":"IF(CJ$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CJ2516,0)","v":0},{"$f":"IF(CK$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CK2516,0)","v":0},{"$f":"IF(CL$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CL2516,0)","v":0},{"$f":"IF(CM$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CM2516,0)","v":0},{"$f":"IF(CN$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CN2516,0)","v":0},{"$f":"IF(CO$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CO2516,0)","v":0},{"$f":"IF(CP$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CP2516,0)","v":0},{"$f":"IF(CQ$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CQ2516,0)","v":0},{"$f":"IF(CR$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CR2516,0)","v":0},{"$f":"IF(CS$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CS2516,0)","v":0},{"$f":"IF(CT$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CT2516,0)","v":0},{"$f":"IF(CU$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CU2516,0)","v":0},{"$f":"IF(CV$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CV2516,0)","v":0},{"$f":"IF(CW$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CW2516,0)","v":0},{"$f":"IF(CX$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CX2516,0)","v":0},{"$f":"IF(CY$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CY2516,0)","v":0},{"$f":"IF(CZ$4<=MIN(global!$C$91,global!$C$121),global!$C$129+CZ2516,0)","v":0},{"$f":"IF(DA$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DA2516,0)","v":0},{"$f":"IF(DB$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DB2516,0)","v":0},{"$f":"IF(DC$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DC2516,0)","v":0},{"$f":"IF(DD$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DD2516,0)","v":0},{"$f":"IF(DE$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DE2516,0)","v":0},{"$f":"IF(DF$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DF2516,0)","v":0},{"$f":"IF(DG$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DG2516,0)","v":0},{"$f":"IF(DH$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DH2516,0)","v":0},{"$f":"IF(DI$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DI2516,0)","v":0},{"$f":"IF(DJ$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DJ2516,0)","v":0},{"$f":"IF(DK$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DK2516,0)","v":0},{"$f":"IF(DL$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DL2516,0)","v":0},{"$f":"IF(DM$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DM2516,0)","v":0},{"$f":"IF(DN$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DN2516,0)","v":0},{"$f":"IF(DO$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DO2516,0)","v":0},{"$f":"IF(DP$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DP2516,0)","v":0},{"$f":"IF(DQ$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DQ2516,0)","v":0},{"$f":"IF(DR$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DR2516,0)","v":0},{"$f":"IF(DS$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DS2516,0)","v":0},{"$f":"IF(DT$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DT2516,0)","v":0},{"$f":"IF(DU$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DU2516,0)","v":0},{"$f":"IF(DV$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DV2516,0)","v":0},{"$f":"IF(DW$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DW2516,0)","v":0},{"$f":"IF(DX$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DX2516,0)","v":0},{"$f":"IF(DY$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DY2516,0)","v":0},{"$f":"IF(DZ$4<=MIN(global!$C$91,global!$C$121),global!$C$129+DZ2516,0)","v":0},{"$f":"IF(EA$4<=MIN(global!$C$91,global!$C$121),global!$C$129+EA2516,0)","v":0},{"$f":"IF(EB$4<=MIN(global!$C$91,global!$C$121),global!$C$129+EB2516,0)","v":0},{"$f":"IF(EC$4<=MIN(global!$C$91,global!$C$121),global!$C$129+EC2516,0)","v":0},{"$f":"IF(ED$4<=MIN(global!$C$91,global!$C$121),global!$C$129+ED2516,0)","v":0},{"$f":"IF(EE$4<=MIN(global!$C$91,global!$C$121),global!$C$129+EE2516,0)","v":0},{"$f":"IF(EF$4<=MIN(global!$C$91,global!$C$121),global!$C$129+EF2516,0)","v":0},{"$f":"IF(EG$4<=MIN(global!$C$91,global!$C$121),global!$C$129+EG2516,0)","v":0},{"$f":"IF(EH$4<=MIN(global!$C$91,global!$C$121),global!$C$129+EH2516,0)","v":0},{"$f":"IF(EI$4<=MIN(global!$C$91,global!$C$121),global!$C$129+EI2516,0)","v":0}]
[null,null,null,null,"","Total Payment",{"$f":"IF(G$4>MIN(global!$C$91,global!$C$121),0,IF(G$4<=global!$C$88,G2510*G2517/12,PMT(G2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(H$4>MIN(global!$C$91,global!$C$121),0,IF(H$4<=global!$C$88,H2510*H2517/12,PMT(H2517/12,global!$C$90,-global!$C$82,,0)))","v":27295},{"$f":"IF(I$4>MIN(global!$C$91,global!$C$121),0,IF(I$4<=global!$C$88,I2510*I2517/12,PMT(I2517/12,global!$C$90,-global!$C$82,,0)))","v":27295},{"$f":"IF(J$4>MIN(global!$C$91,global!$C$121),0,IF(J$4<=global!$C$88,J2510*J2517/12,PMT(J2517/12,global!$C$90,-global!$C$82,,0)))","v":27295},{"$f":"IF(K$4>MIN(global!$C$91,global!$C$121),0,IF(K$4<=global!$C$88,K2510*K2517/12,PMT(K2517/12,global!$C$90,-global!$C$82,,0)))","v":27295},{"$f":"IF(L$4>MIN(global!$C$91,global!$C$121),0,IF(L$4<=global!$C$88,L2510*L2517/12,PMT(L2517/12,global!$C$90,-global!$C$82,,0)))","v":27295},{"$f":"IF(M$4>MIN(global!$C$91,global!$C$121),0,IF(M$4<=global!$C$88,M2510*M2517/12,PMT(M2517/12,global!$C$90,-global!$C$82,,0)))","v":27295},{"$f":"IF(N$4>MIN(global!$C$91,global!$C$121),0,IF(N$4<=global!$C$88,N2510*N2517/12,PMT(N2517/12,global!$C$90,-global!$C$82,,0)))","v":27295},{"$f":"IF(O$4>MIN(global!$C$91,global!$C$121),0,IF(O$4<=global!$C$88,O2510*O2517/12,PMT(O2517/12,global!$C$90,-global!$C$82,,0)))","v":27295},{"$f":"IF(P$4>MIN(global!$C$91,global!$C$121),0,IF(P$4<=global!$C$88,P2510*P2517/12,PMT(P2517/12,global!$C$90,-global!$C$82,,0)))","v":27295},{"$f":"IF(Q$4>MIN(global!$C$91,global!$C$121),0,IF(Q$4<=global!$C$88,Q2510*Q2517/12,PMT(Q2517/12,global!$C$90,-global!$C$82,,0)))","v":27295},{"$f":"IF(R$4>MIN(global!$C$91,global!$C$121),0,IF(R$4<=global!$C$88,R2510*R2517/12,PMT(R2517/12,global!$C$90,-global!$C$82,,0)))","v":27295},{"$f":"IF(S$4>MIN(global!$C$91,global!$C$121),0,IF(S$4<=global!$C$88,S2510*S2517/12,PMT(S2517/12,global!$C$90,-global!$C$82,,0)))","v":27295},{"$f":"IF(T$4>MIN(global!$C$91,global!$C$121),0,IF(T$4<=global!$C$88,T2510*T2517/12,PMT(T2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(U$4>MIN(global!$C$91,global!$C$121),0,IF(U$4<=global!$C$88,U2510*U2517/12,PMT(U2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(V$4>MIN(global!$C$91,global!$C$121),0,IF(V$4<=global!$C$88,V2510*V2517/12,PMT(V2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(W$4>MIN(global!$C$91,global!$C$121),0,IF(W$4<=global!$C$88,W2510*W2517/12,PMT(W2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(X$4>MIN(global!$C$91,global!$C$121),0,IF(X$4<=global!$C$88,X2510*X2517/12,PMT(X2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(Y$4>MIN(global!$C$91,global!$C$121),0,IF(Y$4<=global!$C$88,Y2510*Y2517/12,PMT(Y2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(Z$4>MIN(global!$C$91,global!$C$121),0,IF(Z$4<=global!$C$88,Z2510*Z2517/12,PMT(Z2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AA$4>MIN(global!$C$91,global!$C$121),0,IF(AA$4<=global!$C$88,AA2510*AA2517/12,PMT(AA2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AB$4>MIN(global!$C$91,global!$C$121),0,IF(AB$4<=global!$C$88,AB2510*AB2517/12,PMT(AB2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AC$4>MIN(global!$C$91,global!$C$121),0,IF(AC$4<=global!$C$88,AC2510*AC2517/12,PMT(AC2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AD$4>MIN(global!$C$91,global!$C$121),0,IF(AD$4<=global!$C$88,AD2510*AD2517/12,PMT(AD2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AE$4>MIN(global!$C$91,global!$C$121),0,IF(AE$4<=global!$C$88,AE2510*AE2517/12,PMT(AE2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AF$4>MIN(global!$C$91,global!$C$121),0,IF(AF$4<=global!$C$88,AF2510*AF2517/12,PMT(AF2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AG$4>MIN(global!$C$91,global!$C$121),0,IF(AG$4<=global!$C$88,AG2510*AG2517/12,PMT(AG2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AH$4>MIN(global!$C$91,global!$C$121),0,IF(AH$4<=global!$C$88,AH2510*AH2517/12,PMT(AH2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AI$4>MIN(global!$C$91,global!$C$121),0,IF(AI$4<=global!$C$88,AI2510*AI2517/12,PMT(AI2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AJ$4>MIN(global!$C$91,global!$C$121),0,IF(AJ$4<=global!$C$88,AJ2510*AJ2517/12,PMT(AJ2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AK$4>MIN(global!$C$91,global!$C$121),0,IF(AK$4<=global!$C$88,AK2510*AK2517/12,PMT(AK2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AL$4>MIN(global!$C$91,global!$C$121),0,IF(AL$4<=global!$C$88,AL2510*AL2517/12,PMT(AL2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AM$4>MIN(global!$C$91,global!$C$121),0,IF(AM$4<=global!$C$88,AM2510*AM2517/12,PMT(AM2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AN$4>MIN(global!$C$91,global!$C$121),0,IF(AN$4<=global!$C$88,AN2510*AN2517/12,PMT(AN2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AO$4>MIN(global!$C$91,global!$C$121),0,IF(AO$4<=global!$C$88,AO2510*AO2517/12,PMT(AO2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AP$4>MIN(global!$C$91,global!$C$121),0,IF(AP$4<=global!$C$88,AP2510*AP2517/12,PMT(AP2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AQ$4>MIN(global!$C$91,global!$C$121),0,IF(AQ$4<=global!$C$88,AQ2510*AQ2517/12,PMT(AQ2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AR$4>MIN(global!$C$91,global!$C$121),0,IF(AR$4<=global!$C$88,AR2510*AR2517/12,PMT(AR2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AS$4>MIN(global!$C$91,global!$C$121),0,IF(AS$4<=global!$C$88,AS2510*AS2517/12,PMT(AS2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AT$4>MIN(global!$C$91,global!$C$121),0,IF(AT$4<=global!$C$88,AT2510*AT2517/12,PMT(AT2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AU$4>MIN(global!$C$91,global!$C$121),0,IF(AU$4<=global!$C$88,AU2510*AU2517/12,PMT(AU2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AV$4>MIN(global!$C$91,global!$C$121),0,IF(AV$4<=global!$C$88,AV2510*AV2517/12,PMT(AV2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AW$4>MIN(global!$C$91,global!$C$121),0,IF(AW$4<=global!$C$88,AW2510*AW2517/12,PMT(AW2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AX$4>MIN(global!$C$91,global!$C$121),0,IF(AX$4<=global!$C$88,AX2510*AX2517/12,PMT(AX2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AY$4>MIN(global!$C$91,global!$C$121),0,IF(AY$4<=global!$C$88,AY2510*AY2517/12,PMT(AY2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(AZ$4>MIN(global!$C$91,global!$C$121),0,IF(AZ$4<=global!$C$88,AZ2510*AZ2517/12,PMT(AZ2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(BA$4>MIN(global!$C$91,global!$C$121),0,IF(BA$4<=global!$C$88,BA2510*BA2517/12,PMT(BA2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(BB$4>MIN(global!$C$91,global!$C$121),0,IF(BB$4<=global!$C$88,BB2510*BB2517/12,PMT(BB2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(BC$4>MIN(global!$C$91,global!$C$121),0,IF(BC$4<=global!$C$88,BC2510*BC2517/12,PMT(BC2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(BD$4>MIN(global!$C$91,global!$C$121),0,IF(BD$4<=global!$C$88,BD2510*BD2517/12,PMT(BD2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(BE$4>MIN(global!$C$91,global!$C$121),0,IF(BE$4<=global!$C$88,BE2510*BE2517/12,PMT(BE2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(BF$4>MIN(global!$C$91,global!$C$121),0,IF(BF$4<=global!$C$88,BF2510*BF2517/12,PMT(BF2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(BG$4>MIN(global!$C$91,global!$C$121),0,IF(BG$4<=global!$C$88,BG2510*BG2517/12,PMT(BG2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(BH$4>MIN(global!$C$91,global!$C$121),0,IF(BH$4<=global!$C$88,BH2510*BH2517/12,PMT(BH2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(BI$4>MIN(global!$C$91,global!$C$121),0,IF(BI$4<=global!$C$88,BI2510*BI2517/12,PMT(BI2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(BJ$4>MIN(global!$C$91,global!$C$121),0,IF(BJ$4<=global!$C$88,BJ2510*BJ2517/12,PMT(BJ2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(BK$4>MIN(global!$C$91,global!$C$121),0,IF(BK$4<=global!$C$88,BK2510*BK2517/12,PMT(BK2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(BL$4>MIN(global!$C$91,global!$C$121),0,IF(BL$4<=global!$C$88,BL2510*BL2517/12,PMT(BL2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(BM$4>MIN(global!$C$91,global!$C$121),0,IF(BM$4<=global!$C$88,BM2510*BM2517/12,PMT(BM2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(BN$4>MIN(global!$C$91,global!$C$121),0,IF(BN$4<=global!$C$88,BN2510*BN2517/12,PMT(BN2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(BO$4>MIN(global!$C$91,global!$C$121),0,IF(BO$4<=global!$C$88,BO2510*BO2517/12,PMT(BO2517/12,global!$C$90,-global!$C$82,,0)))","v":31600.085561679174},{"$f":"IF(BP$4>MIN(global!$C$91,global!$C$121),0,IF(BP$4<=global!$C$88,BP2510*BP2517/12,PMT(BP2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(BQ$4>MIN(global!$C$91,global!$C$121),0,IF(BQ$4<=global!$C$88,BQ2510*BQ2517/12,PMT(BQ2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(BR$4>MIN(global!$C$91,global!$C$121),0,IF(BR$4<=global!$C$88,BR2510*BR2517/12,PMT(BR2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(BS$4>MIN(global!$C$91,global!$C$121),0,IF(BS$4<=global!$C$88,BS2510*BS2517/12,PMT(BS2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(BT$4>MIN(global!$C$91,global!$C$121),0,IF(BT$4<=global!$C$88,BT2510*BT2517/12,PMT(BT2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(BU$4>MIN(global!$C$91,global!$C$121),0,IF(BU$4<=global!$C$88,BU2510*BU2517/12,PMT(BU2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(BV$4>MIN(global!$C$91,global!$C$121),0,IF(BV$4<=global!$C$88,BV2510*BV2517/12,PMT(BV2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(BW$4>MIN(global!$C$91,global!$C$121),0,IF(BW$4<=global!$C$88,BW2510*BW2517/12,PMT(BW2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(BX$4>MIN(global!$C$91,global!$C$121),0,IF(BX$4<=global!$C$88,BX2510*BX2517/12,PMT(BX2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(BY$4>MIN(global!$C$91,global!$C$121),0,IF(BY$4<=global!$C$88,BY2510*BY2517/12,PMT(BY2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(BZ$4>MIN(global!$C$91,global!$C$121),0,IF(BZ$4<=global!$C$88,BZ2510*BZ2517/12,PMT(BZ2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CA$4>MIN(global!$C$91,global!$C$121),0,IF(CA$4<=global!$C$88,CA2510*CA2517/12,PMT(CA2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CB$4>MIN(global!$C$91,global!$C$121),0,IF(CB$4<=global!$C$88,CB2510*CB2517/12,PMT(CB2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CC$4>MIN(global!$C$91,global!$C$121),0,IF(CC$4<=global!$C$88,CC2510*CC2517/12,PMT(CC2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CD$4>MIN(global!$C$91,global!$C$121),0,IF(CD$4<=global!$C$88,CD2510*CD2517/12,PMT(CD2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CE$4>MIN(global!$C$91,global!$C$121),0,IF(CE$4<=global!$C$88,CE2510*CE2517/12,PMT(CE2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CF$4>MIN(global!$C$91,global!$C$121),0,IF(CF$4<=global!$C$88,CF2510*CF2517/12,PMT(CF2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CG$4>MIN(global!$C$91,global!$C$121),0,IF(CG$4<=global!$C$88,CG2510*CG2517/12,PMT(CG2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CH$4>MIN(global!$C$91,global!$C$121),0,IF(CH$4<=global!$C$88,CH2510*CH2517/12,PMT(CH2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CI$4>MIN(global!$C$91,global!$C$121),0,IF(CI$4<=global!$C$88,CI2510*CI2517/12,PMT(CI2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CJ$4>MIN(global!$C$91,global!$C$121),0,IF(CJ$4<=global!$C$88,CJ2510*CJ2517/12,PMT(CJ2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CK$4>MIN(global!$C$91,global!$C$121),0,IF(CK$4<=global!$C$88,CK2510*CK2517/12,PMT(CK2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CL$4>MIN(global!$C$91,global!$C$121),0,IF(CL$4<=global!$C$88,CL2510*CL2517/12,PMT(CL2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CM$4>MIN(global!$C$91,global!$C$121),0,IF(CM$4<=global!$C$88,CM2510*CM2517/12,PMT(CM2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CN$4>MIN(global!$C$91,global!$C$121),0,IF(CN$4<=global!$C$88,CN2510*CN2517/12,PMT(CN2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CO$4>MIN(global!$C$91,global!$C$121),0,IF(CO$4<=global!$C$88,CO2510*CO2517/12,PMT(CO2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CP$4>MIN(global!$C$91,global!$C$121),0,IF(CP$4<=global!$C$88,CP2510*CP2517/12,PMT(CP2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CQ$4>MIN(global!$C$91,global!$C$121),0,IF(CQ$4<=global!$C$88,CQ2510*CQ2517/12,PMT(CQ2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CR$4>MIN(global!$C$91,global!$C$121),0,IF(CR$4<=global!$C$88,CR2510*CR2517/12,PMT(CR2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CS$4>MIN(global!$C$91,global!$C$121),0,IF(CS$4<=global!$C$88,CS2510*CS2517/12,PMT(CS2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CT$4>MIN(global!$C$91,global!$C$121),0,IF(CT$4<=global!$C$88,CT2510*CT2517/12,PMT(CT2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CU$4>MIN(global!$C$91,global!$C$121),0,IF(CU$4<=global!$C$88,CU2510*CU2517/12,PMT(CU2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CV$4>MIN(global!$C$91,global!$C$121),0,IF(CV$4<=global!$C$88,CV2510*CV2517/12,PMT(CV2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CW$4>MIN(global!$C$91,global!$C$121),0,IF(CW$4<=global!$C$88,CW2510*CW2517/12,PMT(CW2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CX$4>MIN(global!$C$91,global!$C$121),0,IF(CX$4<=global!$C$88,CX2510*CX2517/12,PMT(CX2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CY$4>MIN(global!$C$91,global!$C$121),0,IF(CY$4<=global!$C$88,CY2510*CY2517/12,PMT(CY2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(CZ$4>MIN(global!$C$91,global!$C$121),0,IF(CZ$4<=global!$C$88,CZ2510*CZ2517/12,PMT(CZ2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DA$4>MIN(global!$C$91,global!$C$121),0,IF(DA$4<=global!$C$88,DA2510*DA2517/12,PMT(DA2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DB$4>MIN(global!$C$91,global!$C$121),0,IF(DB$4<=global!$C$88,DB2510*DB2517/12,PMT(DB2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DC$4>MIN(global!$C$91,global!$C$121),0,IF(DC$4<=global!$C$88,DC2510*DC2517/12,PMT(DC2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DD$4>MIN(global!$C$91,global!$C$121),0,IF(DD$4<=global!$C$88,DD2510*DD2517/12,PMT(DD2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DE$4>MIN(global!$C$91,global!$C$121),0,IF(DE$4<=global!$C$88,DE2510*DE2517/12,PMT(DE2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DF$4>MIN(global!$C$91,global!$C$121),0,IF(DF$4<=global!$C$88,DF2510*DF2517/12,PMT(DF2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DG$4>MIN(global!$C$91,global!$C$121),0,IF(DG$4<=global!$C$88,DG2510*DG2517/12,PMT(DG2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DH$4>MIN(global!$C$91,global!$C$121),0,IF(DH$4<=global!$C$88,DH2510*DH2517/12,PMT(DH2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DI$4>MIN(global!$C$91,global!$C$121),0,IF(DI$4<=global!$C$88,DI2510*DI2517/12,PMT(DI2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DJ$4>MIN(global!$C$91,global!$C$121),0,IF(DJ$4<=global!$C$88,DJ2510*DJ2517/12,PMT(DJ2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DK$4>MIN(global!$C$91,global!$C$121),0,IF(DK$4<=global!$C$88,DK2510*DK2517/12,PMT(DK2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DL$4>MIN(global!$C$91,global!$C$121),0,IF(DL$4<=global!$C$88,DL2510*DL2517/12,PMT(DL2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DM$4>MIN(global!$C$91,global!$C$121),0,IF(DM$4<=global!$C$88,DM2510*DM2517/12,PMT(DM2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DN$4>MIN(global!$C$91,global!$C$121),0,IF(DN$4<=global!$C$88,DN2510*DN2517/12,PMT(DN2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DO$4>MIN(global!$C$91,global!$C$121),0,IF(DO$4<=global!$C$88,DO2510*DO2517/12,PMT(DO2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DP$4>MIN(global!$C$91,global!$C$121),0,IF(DP$4<=global!$C$88,DP2510*DP2517/12,PMT(DP2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DQ$4>MIN(global!$C$91,global!$C$121),0,IF(DQ$4<=global!$C$88,DQ2510*DQ2517/12,PMT(DQ2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DR$4>MIN(global!$C$91,global!$C$121),0,IF(DR$4<=global!$C$88,DR2510*DR2517/12,PMT(DR2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DS$4>MIN(global!$C$91,global!$C$121),0,IF(DS$4<=global!$C$88,DS2510*DS2517/12,PMT(DS2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DT$4>MIN(global!$C$91,global!$C$121),0,IF(DT$4<=global!$C$88,DT2510*DT2517/12,PMT(DT2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DU$4>MIN(global!$C$91,global!$C$121),0,IF(DU$4<=global!$C$88,DU2510*DU2517/12,PMT(DU2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DV$4>MIN(global!$C$91,global!$C$121),0,IF(DV$4<=global!$C$88,DV2510*DV2517/12,PMT(DV2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DW$4>MIN(global!$C$91,global!$C$121),0,IF(DW$4<=global!$C$88,DW2510*DW2517/12,PMT(DW2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DX$4>MIN(global!$C$91,global!$C$121),0,IF(DX$4<=global!$C$88,DX2510*DX2517/12,PMT(DX2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DY$4>MIN(global!$C$91,global!$C$121),0,IF(DY$4<=global!$C$88,DY2510*DY2517/12,PMT(DY2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(DZ$4>MIN(global!$C$91,global!$C$121),0,IF(DZ$4<=global!$C$88,DZ2510*DZ2517/12,PMT(DZ2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(EA$4>MIN(global!$C$91,global!$C$121),0,IF(EA$4<=global!$C$88,EA2510*EA2517/12,PMT(EA2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(EB$4>MIN(global!$C$91,global!$C$121),0,IF(EB$4<=global!$C$88,EB2510*EB2517/12,PMT(EB2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(EC$4>MIN(global!$C$91,global!$C$121),0,IF(EC$4<=global!$C$88,EC2510*EC2517/12,PMT(EC2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(ED$4>MIN(global!$C$91,global!$C$121),0,IF(ED$4<=global!$C$88,ED2510*ED2517/12,PMT(ED2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(EE$4>MIN(global!$C$91,global!$C$121),0,IF(EE$4<=global!$C$88,EE2510*EE2517/12,PMT(EE2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(EF$4>MIN(global!$C$91,global!$C$121),0,IF(EF$4<=global!$C$88,EF2510*EF2517/12,PMT(EF2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(EG$4>MIN(global!$C$91,global!$C$121),0,IF(EG$4<=global!$C$88,EG2510*EG2517/12,PMT(EG2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(EH$4>MIN(global!$C$91,global!$C$121),0,IF(EH$4<=global!$C$88,EH2510*EH2517/12,PMT(EH2517/12,global!$C$90,-global!$C$82,,0)))","v":0},{"$f":"IF(EI$4>MIN(global!$C$91,global!$C$121),0,IF(EI$4<=global!$C$88,EI2510*EI2517/12,PMT(EI2517/12,global!$C$90,-global!$C$82,,0)))","v":0}]
[null,null,null,null,"","Interest Payment",{"$f":"G2517*G2510/12*-1","v":0},{"$f":"H2517*H2510/12*-1","v":-27295},-27295,-27295,-27295,-27295,-27295,-27295,-27295,-27295,-27295,-27295,-27295,-27295,-27266.299429588806,-27237.40752204154,-27208.323001777284,-27179.044584711271,-27149.570978198153,-27119.900880974947,-27090.032983103582,-27059.965965913081,-27029.698501941308,-26999.229254876391,-26968.556879497701,-26937.680021616488,-26906.597318016076,-26875.307396391654,-26843.808875289735,-26812.100364047143,-26780.180462729593,-26748.047762069928,-26715.700843405866,-26683.138278617378,-26650.358630063634,-26617.360450519529,-26584.1422831118,-26550.70266125468,-26517.040108585188,-26483.153138897895,-26449.040256079355,-26414.699954042018,-26380.130716657772,-26345.331017690962,-26310.299320731039,-26275.034079124718,-26239.533735907691,-26203.796723735879,-26167.821464816258,-26131.606370837169,-26095.149842898227,-26058.450271439684,-26021.506036171424,-25984.315506001371,-25946.877038963521,-25909.188982145421,-25871.249671615191,-25833.057432348098,-25794.610578152555,-25755.907411595716,-25716.946223928491,0,0,0,0,{"$f":"BT2517*BT2510/12*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF2517*EF2510/12*-1","v":0},0,0,0]
[null,null,null,null,""]
[null,null,null,null,"","Mezzanine Acquisition Loan"]
[null,null,null,null,"","Begin Balance",0,{"$f":"G2526","v":0},{"$f":"H2526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT2526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF2526","v":0},0,0]
[null,null,null,null,"","Issuance",{"$f":"global!$D$82","v":0}]
[null,null,null,null,"","Amortizaton",{"$f":"IF(G$4>MIN(global!$D$91,global!$D$24),0,IF(G$4<=global!$D$88,0,-1*(G2530+G2531)))","v":0},{"$f":"IF(H$4>MIN(global!$D$91,global!$D$24),0,IF(H$4<=global!$D$88,0,-1*(H2530+H2531)))","v":0},{"$f":"IF(I$4>MIN(global!$D$91,global!$D$24),0,IF(I$4<=global!$D$88,0,-1*(I2530+I2531)))","v":0},{"$f":"IF(J$4>MIN(global!$D$91,global!$D$24),0,IF(J$4<=global!$D$88,0,-1*(J2530+J2531)))","v":0},{"$f":"IF(K$4>MIN(global!$D$91,global!$D$24),0,IF(K$4<=global!$D$88,0,-1*(K2530+K2531)))","v":0},{"$f":"IF(L$4>MIN(global!$D$91,global!$D$24),0,IF(L$4<=global!$D$88,0,-1*(L2530+L2531)))","v":0},{"$f":"IF(M$4>MIN(global!$D$91,global!$D$24),0,IF(M$4<=global!$D$88,0,-1*(M2530+M2531)))","v":0},{"$f":"IF(N$4>MIN(global!$D$91,global!$D$24),0,IF(N$4<=global!$D$88,0,-1*(N2530+N2531)))","v":0},{"$f":"IF(O$4>MIN(global!$D$91,global!$D$24),0,IF(O$4<=global!$D$88,0,-1*(O2530+O2531)))","v":0},{"$f":"IF(P$4>MIN(global!$D$91,global!$D$24),0,IF(P$4<=global!$D$88,0,-1*(P2530+P2531)))","v":0},{"$f":"IF(Q$4>MIN(global!$D$91,global!$D$24),0,IF(Q$4<=global!$D$88,0,-1*(Q2530+Q2531)))","v":0},{"$f":"IF(R$4>MIN(global!$D$91,global!$D$24),0,IF(R$4<=global!$D$88,0,-1*(R2530+R2531)))","v":0},{"$f":"IF(S$4>MIN(global!$D$91,global!$D$24),0,IF(S$4<=global!$D$88,0,-1*(S2530+S2531)))","v":0},{"$f":"IF(T$4>MIN(global!$D$91,global!$D$24),0,IF(T$4<=global!$D$88,0,-1*(T2530+T2531)))","v":0},{"$f":"IF(U$4>MIN(global!$D$91,global!$D$24),0,IF(U$4<=global!$D$88,0,-1*(U2530+U2531)))","v":0},{"$f":"IF(V$4>MIN(global!$D$91,global!$D$24),0,IF(V$4<=global!$D$88,0,-1*(V2530+V2531)))","v":0},{"$f":"IF(W$4>MIN(global!$D$91,global!$D$24),0,IF(W$4<=global!$D$88,0,-1*(W2530+W2531)))","v":0},{"$f":"IF(X$4>MIN(global!$D$91,global!$D$24),0,IF(X$4<=global!$D$88,0,-1*(X2530+X2531)))","v":0},{"$f":"IF(Y$4>MIN(global!$D$91,global!$D$24),0,IF(Y$4<=global!$D$88,0,-1*(Y2530+Y2531)))","v":0},{"$f":"IF(Z$4>MIN(global!$D$91,global!$D$24),0,IF(Z$4<=global!$D$88,0,-1*(Z2530+Z2531)))","v":0},{"$f":"IF(AA$4>MIN(global!$D$91,global!$D$24),0,IF(AA$4<=global!$D$88,0,-1*(AA2530+AA2531)))","v":0},{"$f":"IF(AB$4>MIN(global!$D$91,global!$D$24),0,IF(AB$4<=global!$D$88,0,-1*(AB2530+AB2531)))","v":0},{"$f":"IF(AC$4>MIN(global!$D$91,global!$D$24),0,IF(AC$4<=global!$D$88,0,-1*(AC2530+AC2531)))","v":0},{"$f":"IF(AD$4>MIN(global!$D$91,global!$D$24),0,IF(AD$4<=global!$D$88,0,-1*(AD2530+AD2531)))","v":0},{"$f":"IF(AE$4>MIN(global!$D$91,global!$D$24),0,IF(AE$4<=global!$D$88,0,-1*(AE2530+AE2531)))","v":0},{"$f":"IF(AF$4>MIN(global!$D$91,global!$D$24),0,IF(AF$4<=global!$D$88,0,-1*(AF2530+AF2531)))","v":0},{"$f":"IF(AG$4>MIN(global!$D$91,global!$D$24),0,IF(AG$4<=global!$D$88,0,-1*(AG2530+AG2531)))","v":0},{"$f":"IF(AH$4>MIN(global!$D$91,global!$D$24),0,IF(AH$4<=global!$D$88,0,-1*(AH2530+AH2531)))","v":0},{"$f":"IF(AI$4>MIN(global!$D$91,global!$D$24),0,IF(AI$4<=global!$D$88,0,-1*(AI2530+AI2531)))","v":0},{"$f":"IF(AJ$4>MIN(global!$D$91,global!$D$24),0,IF(AJ$4<=global!$D$88,0,-1*(AJ2530+AJ2531)))","v":0},{"$f":"IF(AK$4>MIN(global!$D$91,global!$D$24),0,IF(AK$4<=global!$D$88,0,-1*(AK2530+AK2531)))","v":0},{"$f":"IF(AL$4>MIN(global!$D$91,global!$D$24),0,IF(AL$4<=global!$D$88,0,-1*(AL2530+AL2531)))","v":0},{"$f":"IF(AM$4>MIN(global!$D$91,global!$D$24),0,IF(AM$4<=global!$D$88,0,-1*(AM2530+AM2531)))","v":0},{"$f":"IF(AN$4>MIN(global!$D$91,global!$D$24),0,IF(AN$4<=global!$D$88,0,-1*(AN2530+AN2531)))","v":0},{"$f":"IF(AO$4>MIN(global!$D$91,global!$D$24),0,IF(AO$4<=global!$D$88,0,-1*(AO2530+AO2531)))","v":0},{"$f":"IF(AP$4>MIN(global!$D$91,global!$D$24),0,IF(AP$4<=global!$D$88,0,-1*(AP2530+AP2531)))","v":0},{"$f":"IF(AQ$4>MIN(global!$D$91,global!$D$24),0,IF(AQ$4<=global!$D$88,0,-1*(AQ2530+AQ2531)))","v":0},{"$f":"IF(AR$4>MIN(global!$D$91,global!$D$24),0,IF(AR$4<=global!$D$88,0,-1*(AR2530+AR2531)))","v":0},{"$f":"IF(AS$4>MIN(global!$D$91,global!$D$24),0,IF(AS$4<=global!$D$88,0,-1*(AS2530+AS2531)))","v":0},{"$f":"IF(AT$4>MIN(global!$D$91,global!$D$24),0,IF(AT$4<=global!$D$88,0,-1*(AT2530+AT2531)))","v":0},{"$f":"IF(AU$4>MIN(global!$D$91,global!$D$24),0,IF(AU$4<=global!$D$88,0,-1*(AU2530+AU2531)))","v":0},{"$f":"IF(AV$4>MIN(global!$D$91,global!$D$24),0,IF(AV$4<=global!$D$88,0,-1*(AV2530+AV2531)))","v":0},{"$f":"IF(AW$4>MIN(global!$D$91,global!$D$24),0,IF(AW$4<=global!$D$88,0,-1*(AW2530+AW2531)))","v":0},{"$f":"IF(AX$4>MIN(global!$D$91,global!$D$24),0,IF(AX$4<=global!$D$88,0,-1*(AX2530+AX2531)))","v":0},{"$f":"IF(AY$4>MIN(global!$D$91,global!$D$24),0,IF(AY$4<=global!$D$88,0,-1*(AY2530+AY2531)))","v":0},{"$f":"IF(AZ$4>MIN(global!$D$91,global!$D$24),0,IF(AZ$4<=global!$D$88,0,-1*(AZ2530+AZ2531)))","v":0},{"$f":"IF(BA$4>MIN(global!$D$91,global!$D$24),0,IF(BA$4<=global!$D$88,0,-1*(BA2530+BA2531)))","v":0},{"$f":"IF(BB$4>MIN(global!$D$91,global!$D$24),0,IF(BB$4<=global!$D$88,0,-1*(BB2530+BB2531)))","v":0},{"$f":"IF(BC$4>MIN(global!$D$91,global!$D$24),0,IF(BC$4<=global!$D$88,0,-1*(BC2530+BC2531)))","v":0},{"$f":"IF(BD$4>MIN(global!$D$91,global!$D$24),0,IF(BD$4<=global!$D$88,0,-1*(BD2530+BD2531)))","v":0},{"$f":"IF(BE$4>MIN(global!$D$91,global!$D$24),0,IF(BE$4<=global!$D$88,0,-1*(BE2530+BE2531)))","v":0},{"$f":"IF(BF$4>MIN(global!$D$91,global!$D$24),0,IF(BF$4<=global!$D$88,0,-1*(BF2530+BF2531)))","v":0},{"$f":"IF(BG$4>MIN(global!$D$91,global!$D$24),0,IF(BG$4<=global!$D$88,0,-1*(BG2530+BG2531)))","v":0},{"$f":"IF(BH$4>MIN(global!$D$91,global!$D$24),0,IF(BH$4<=global!$D$88,0,-1*(BH2530+BH2531)))","v":0},{"$f":"IF(BI$4>MIN(global!$D$91,global!$D$24),0,IF(BI$4<=global!$D$88,0,-1*(BI2530+BI2531)))","v":0},{"$f":"IF(BJ$4>MIN(global!$D$91,global!$D$24),0,IF(BJ$4<=global!$D$88,0,-1*(BJ2530+BJ2531)))","v":0},{"$f":"IF(BK$4>MIN(global!$D$91,global!$D$24),0,IF(BK$4<=global!$D$88,0,-1*(BK2530+BK2531)))","v":0},{"$f":"IF(BL$4>MIN(global!$D$91,global!$D$24),0,IF(BL$4<=global!$D$88,0,-1*(BL2530+BL2531)))","v":0},{"$f":"IF(BM$4>MIN(global!$D$91,global!$D$24),0,IF(BM$4<=global!$D$88,0,-1*(BM2530+BM2531)))","v":0},{"$f":"IF(BN$4>MIN(global!$D$91,global!$D$24),0,IF(BN$4<=global!$D$88,0,-1*(BN2530+BN2531)))","v":0},{"$f":"IF(BO$4>MIN(global!$D$91,global!$D$24),0,IF(BO$4<=global!$D$88,0,-1*(BO2530+BO2531)))","v":0},{"$f":"IF(BP$4>MIN(global!$D$91,global!$D$24),0,IF(BP$4<=global!$D$88,0,-1*(BP2530+BP2531)))","v":0},{"$f":"IF(BQ$4>MIN(global!$D$91,global!$D$24),0,IF(BQ$4<=global!$D$88,0,-1*(BQ2530+BQ2531)))","v":0},{"$f":"IF(BR$4>MIN(global!$D$91,global!$D$24),0,IF(BR$4<=global!$D$88,0,-1*(BR2530+BR2531)))","v":0},{"$f":"IF(BS$4>MIN(global!$D$91,global!$D$24),0,IF(BS$4<=global!$D$88,0,-1*(BS2530+BS2531)))","v":0},{"$f":"IF(BT$4>MIN(global!$D$91,global!$D$24),0,IF(BT$4<=global!$D$88,0,-1*(BT2530+BT2531)))","v":0},{"$f":"IF(BU$4>MIN(global!$D$91,global!$D$24),0,IF(BU$4<=global!$D$88,0,-1*(BU2530+BU2531)))","v":0},{"$f":"IF(BV$4>MIN(global!$D$91,global!$D$24),0,IF(BV$4<=global!$D$88,0,-1*(BV2530+BV2531)))","v":0},{"$f":"IF(BW$4>MIN(global!$D$91,global!$D$24),0,IF(BW$4<=global!$D$88,0,-1*(BW2530+BW2531)))","v":0},{"$f":"IF(BX$4>MIN(global!$D$91,global!$D$24),0,IF(BX$4<=global!$D$88,0,-1*(BX2530+BX2531)))","v":0},{"$f":"IF(BY$4>MIN(global!$D$91,global!$D$24),0,IF(BY$4<=global!$D$88,0,-1*(BY2530+BY2531)))","v":0},{"$f":"IF(BZ$4>MIN(global!$D$91,global!$D$24),0,IF(BZ$4<=global!$D$88,0,-1*(BZ2530+BZ2531)))","v":0},{"$f":"IF(CA$4>MIN(global!$D$91,global!$D$24),0,IF(CA$4<=global!$D$88,0,-1*(CA2530+CA2531)))","v":0},{"$f":"IF(CB$4>MIN(global!$D$91,global!$D$24),0,IF(CB$4<=global!$D$88,0,-1*(CB2530+CB2531)))","v":0},{"$f":"IF(CC$4>MIN(global!$D$91,global!$D$24),0,IF(CC$4<=global!$D$88,0,-1*(CC2530+CC2531)))","v":0},{"$f":"IF(CD$4>MIN(global!$D$91,global!$D$24),0,IF(CD$4<=global!$D$88,0,-1*(CD2530+CD2531)))","v":0},{"$f":"IF(CE$4>MIN(global!$D$91,global!$D$24),0,IF(CE$4<=global!$D$88,0,-1*(CE2530+CE2531)))","v":0},{"$f":"IF(CF$4>MIN(global!$D$91,global!$D$24),0,IF(CF$4<=global!$D$88,0,-1*(CF2530+CF2531)))","v":0},{"$f":"IF(CG$4>MIN(global!$D$91,global!$D$24),0,IF(CG$4<=global!$D$88,0,-1*(CG2530+CG2531)))","v":0},{"$f":"IF(CH$4>MIN(global!$D$91,global!$D$24),0,IF(CH$4<=global!$D$88,0,-1*(CH2530+CH2531)))","v":0},{"$f":"IF(CI$4>MIN(global!$D$91,global!$D$24),0,IF(CI$4<=global!$D$88,0,-1*(CI2530+CI2531)))","v":0},{"$f":"IF(CJ$4>MIN(global!$D$91,global!$D$24),0,IF(CJ$4<=global!$D$88,0,-1*(CJ2530+CJ2531)))","v":0},{"$f":"IF(CK$4>MIN(global!$D$91,global!$D$24),0,IF(CK$4<=global!$D$88,0,-1*(CK2530+CK2531)))","v":0},{"$f":"IF(CL$4>MIN(global!$D$91,global!$D$24),0,IF(CL$4<=global!$D$88,0,-1*(CL2530+CL2531)))","v":0},{"$f":"IF(CM$4>MIN(global!$D$91,global!$D$24),0,IF(CM$4<=global!$D$88,0,-1*(CM2530+CM2531)))","v":0},{"$f":"IF(CN$4>MIN(global!$D$91,global!$D$24),0,IF(CN$4<=global!$D$88,0,-1*(CN2530+CN2531)))","v":0},{"$f":"IF(CO$4>MIN(global!$D$91,global!$D$24),0,IF(CO$4<=global!$D$88,0,-1*(CO2530+CO2531)))","v":0},{"$f":"IF(CP$4>MIN(global!$D$91,global!$D$24),0,IF(CP$4<=global!$D$88,0,-1*(CP2530+CP2531)))","v":0},{"$f":"IF(CQ$4>MIN(global!$D$91,global!$D$24),0,IF(CQ$4<=global!$D$88,0,-1*(CQ2530+CQ2531)))","v":0},{"$f":"IF(CR$4>MIN(global!$D$91,global!$D$24),0,IF(CR$4<=global!$D$88,0,-1*(CR2530+CR2531)))","v":0},{"$f":"IF(CS$4>MIN(global!$D$91,global!$D$24),0,IF(CS$4<=global!$D$88,0,-1*(CS2530+CS2531)))","v":0},{"$f":"IF(CT$4>MIN(global!$D$91,global!$D$24),0,IF(CT$4<=global!$D$88,0,-1*(CT2530+CT2531)))","v":0},{"$f":"IF(CU$4>MIN(global!$D$91,global!$D$24),0,IF(CU$4<=global!$D$88,0,-1*(CU2530+CU2531)))","v":0},{"$f":"IF(CV$4>MIN(global!$D$91,global!$D$24),0,IF(CV$4<=global!$D$88,0,-1*(CV2530+CV2531)))","v":0},{"$f":"IF(CW$4>MIN(global!$D$91,global!$D$24),0,IF(CW$4<=global!$D$88,0,-1*(CW2530+CW2531)))","v":0},{"$f":"IF(CX$4>MIN(global!$D$91,global!$D$24),0,IF(CX$4<=global!$D$88,0,-1*(CX2530+CX2531)))","v":0},{"$f":"IF(CY$4>MIN(global!$D$91,global!$D$24),0,IF(CY$4<=global!$D$88,0,-1*(CY2530+CY2531)))","v":0},{"$f":"IF(CZ$4>MIN(global!$D$91,global!$D$24),0,IF(CZ$4<=global!$D$88,0,-1*(CZ2530+CZ2531)))","v":0},{"$f":"IF(DA$4>MIN(global!$D$91,global!$D$24),0,IF(DA$4<=global!$D$88,0,-1*(DA2530+DA2531)))","v":0},{"$f":"IF(DB$4>MIN(global!$D$91,global!$D$24),0,IF(DB$4<=global!$D$88,0,-1*(DB2530+DB2531)))","v":0},{"$f":"IF(DC$4>MIN(global!$D$91,global!$D$24),0,IF(DC$4<=global!$D$88,0,-1*(DC2530+DC2531)))","v":0},{"$f":"IF(DD$4>MIN(global!$D$91,global!$D$24),0,IF(DD$4<=global!$D$88,0,-1*(DD2530+DD2531)))","v":0},{"$f":"IF(DE$4>MIN(global!$D$91,global!$D$24),0,IF(DE$4<=global!$D$88,0,-1*(DE2530+DE2531)))","v":0},{"$f":"IF(DF$4>MIN(global!$D$91,global!$D$24),0,IF(DF$4<=global!$D$88,0,-1*(DF2530+DF2531)))","v":0},{"$f":"IF(DG$4>MIN(global!$D$91,global!$D$24),0,IF(DG$4<=global!$D$88,0,-1*(DG2530+DG2531)))","v":0},{"$f":"IF(DH$4>MIN(global!$D$91,global!$D$24),0,IF(DH$4<=global!$D$88,0,-1*(DH2530+DH2531)))","v":0},{"$f":"IF(DI$4>MIN(global!$D$91,global!$D$24),0,IF(DI$4<=global!$D$88,0,-1*(DI2530+DI2531)))","v":0},{"$f":"IF(DJ$4>MIN(global!$D$91,global!$D$24),0,IF(DJ$4<=global!$D$88,0,-1*(DJ2530+DJ2531)))","v":0},{"$f":"IF(DK$4>MIN(global!$D$91,global!$D$24),0,IF(DK$4<=global!$D$88,0,-1*(DK2530+DK2531)))","v":0},{"$f":"IF(DL$4>MIN(global!$D$91,global!$D$24),0,IF(DL$4<=global!$D$88,0,-1*(DL2530+DL2531)))","v":0},{"$f":"IF(DM$4>MIN(global!$D$91,global!$D$24),0,IF(DM$4<=global!$D$88,0,-1*(DM2530+DM2531)))","v":0},{"$f":"IF(DN$4>MIN(global!$D$91,global!$D$24),0,IF(DN$4<=global!$D$88,0,-1*(DN2530+DN2531)))","v":0},{"$f":"IF(DO$4>MIN(global!$D$91,global!$D$24),0,IF(DO$4<=global!$D$88,0,-1*(DO2530+DO2531)))","v":0},{"$f":"IF(DP$4>MIN(global!$D$91,global!$D$24),0,IF(DP$4<=global!$D$88,0,-1*(DP2530+DP2531)))","v":0},{"$f":"IF(DQ$4>MIN(global!$D$91,global!$D$24),0,IF(DQ$4<=global!$D$88,0,-1*(DQ2530+DQ2531)))","v":0},{"$f":"IF(DR$4>MIN(global!$D$91,global!$D$24),0,IF(DR$4<=global!$D$88,0,-1*(DR2530+DR2531)))","v":0},{"$f":"IF(DS$4>MIN(global!$D$91,global!$D$24),0,IF(DS$4<=global!$D$88,0,-1*(DS2530+DS2531)))","v":0},{"$f":"IF(DT$4>MIN(global!$D$91,global!$D$24),0,IF(DT$4<=global!$D$88,0,-1*(DT2530+DT2531)))","v":0},{"$f":"IF(DU$4>MIN(global!$D$91,global!$D$24),0,IF(DU$4<=global!$D$88,0,-1*(DU2530+DU2531)))","v":0},{"$f":"IF(DV$4>MIN(global!$D$91,global!$D$24),0,IF(DV$4<=global!$D$88,0,-1*(DV2530+DV2531)))","v":0},{"$f":"IF(DW$4>MIN(global!$D$91,global!$D$24),0,IF(DW$4<=global!$D$88,0,-1*(DW2530+DW2531)))","v":0},{"$f":"IF(DX$4>MIN(global!$D$91,global!$D$24),0,IF(DX$4<=global!$D$88,0,-1*(DX2530+DX2531)))","v":0},{"$f":"IF(DY$4>MIN(global!$D$91,global!$D$24),0,IF(DY$4<=global!$D$88,0,-1*(DY2530+DY2531)))","v":0},{"$f":"IF(DZ$4>MIN(global!$D$91,global!$D$24),0,IF(DZ$4<=global!$D$88,0,-1*(DZ2530+DZ2531)))","v":0},{"$f":"IF(EA$4>MIN(global!$D$91,global!$D$24),0,IF(EA$4<=global!$D$88,0,-1*(EA2530+EA2531)))","v":0},{"$f":"IF(EB$4>MIN(global!$D$91,global!$D$24),0,IF(EB$4<=global!$D$88,0,-1*(EB2530+EB2531)))","v":0},{"$f":"IF(EC$4>MIN(global!$D$91,global!$D$24),0,IF(EC$4<=global!$D$88,0,-1*(EC2530+EC2531)))","v":0},{"$f":"IF(ED$4>MIN(global!$D$91,global!$D$24),0,IF(ED$4<=global!$D$88,0,-1*(ED2530+ED2531)))","v":0},{"$f":"IF(EE$4>MIN(global!$D$91,global!$D$24),0,IF(EE$4<=global!$D$88,0,-1*(EE2530+EE2531)))","v":0},{"$f":"IF(EF$4>MIN(global!$D$91,global!$D$24),0,IF(EF$4<=global!$D$88,0,-1*(EF2530+EF2531)))","v":0},{"$f":"IF(EG$4>MIN(global!$D$91,global!$D$24),0,IF(EG$4<=global!$D$88,0,-1*(EG2530+EG2531)))","v":0},{"$f":"IF(EH$4>MIN(global!$D$91,global!$D$24),0,IF(EH$4<=global!$D$88,0,-1*(EH2530+EH2531)))","v":0},{"$f":"IF(EI$4>MIN(global!$D$91,global!$D$24),0,IF(EI$4<=global!$D$88,0,-1*(EI2530+EI2531)))","v":0}]
[null,null,null,null,"","Loan Payoff",{"$f":"IF(G$4=MIN(global!$D$91,global!$C$121),(cf_detail!G2522+cf_detail!G2524+cf_detail!G2523)*-1,0)","v":0},{"$f":"IF(H$4=MIN(global!$D$91,global!$C$121),(cf_detail!H2522+cf_detail!H2524+cf_detail!H2523)*-1,0)","v":0},{"$f":"IF(I$4=MIN(global!$D$91,global!$C$121),(cf_detail!I2522+cf_detail!I2524+cf_detail!I2523)*-1,0)","v":0},{"$f":"IF(J$4=MIN(global!$D$91,global!$C$121),(cf_detail!J2522+cf_detail!J2524+cf_detail!J2523)*-1,0)","v":0},{"$f":"IF(K$4=MIN(global!$D$91,global!$C$121),(cf_detail!K2522+cf_detail!K2524+cf_detail!K2523)*-1,0)","v":0},{"$f":"IF(L$4=MIN(global!$D$91,global!$C$121),(cf_detail!L2522+cf_detail!L2524+cf_detail!L2523)*-1,0)","v":0},{"$f":"IF(M$4=MIN(global!$D$91,global!$C$121),(cf_detail!M2522+cf_detail!M2524+cf_detail!M2523)*-1,0)","v":0},{"$f":"IF(N$4=MIN(global!$D$91,global!$C$121),(cf_detail!N2522+cf_detail!N2524+cf_detail!N2523)*-1,0)","v":0},{"$f":"IF(O$4=MIN(global!$D$91,global!$C$121),(cf_detail!O2522+cf_detail!O2524+cf_detail!O2523)*-1,0)","v":0},{"$f":"IF(P$4=MIN(global!$D$91,global!$C$121),(cf_detail!P2522+cf_detail!P2524+cf_detail!P2523)*-1,0)","v":0},{"$f":"IF(Q$4=MIN(global!$D$91,global!$C$121),(cf_detail!Q2522+cf_detail!Q2524+cf_detail!Q2523)*-1,0)","v":0},{"$f":"IF(R$4=MIN(global!$D$91,global!$C$121),(cf_detail!R2522+cf_detail!R2524+cf_detail!R2523)*-1,0)","v":0},{"$f":"IF(S$4=MIN(global!$D$91,global!$C$121),(cf_detail!S2522+cf_detail!S2524+cf_detail!S2523)*-1,0)","v":0},{"$f":"IF(T$4=MIN(global!$D$91,global!$C$121),(cf_detail!T2522+cf_detail!T2524+cf_detail!T2523)*-1,0)","v":0},{"$f":"IF(U$4=MIN(global!$D$91,global!$C$121),(cf_detail!U2522+cf_detail!U2524+cf_detail!U2523)*-1,0)","v":0},{"$f":"IF(V$4=MIN(global!$D$91,global!$C$121),(cf_detail!V2522+cf_detail!V2524+cf_detail!V2523)*-1,0)","v":0},{"$f":"IF(W$4=MIN(global!$D$91,global!$C$121),(cf_detail!W2522+cf_detail!W2524+cf_detail!W2523)*-1,0)","v":0},{"$f":"IF(X$4=MIN(global!$D$91,global!$C$121),(cf_detail!X2522+cf_detail!X2524+cf_detail!X2523)*-1,0)","v":0},{"$f":"IF(Y$4=MIN(global!$D$91,global!$C$121),(cf_detail!Y2522+cf_detail!Y2524+cf_detail!Y2523)*-1,0)","v":0},{"$f":"IF(Z$4=MIN(global!$D$91,global!$C$121),(cf_detail!Z2522+cf_detail!Z2524+cf_detail!Z2523)*-1,0)","v":0},{"$f":"IF(AA$4=MIN(global!$D$91,global!$C$121),(cf_detail!AA2522+cf_detail!AA2524+cf_detail!AA2523)*-1,0)","v":0},{"$f":"IF(AB$4=MIN(global!$D$91,global!$C$121),(cf_detail!AB2522+cf_detail!AB2524+cf_detail!AB2523)*-1,0)","v":0},{"$f":"IF(AC$4=MIN(global!$D$91,global!$C$121),(cf_detail!AC2522+cf_detail!AC2524+cf_detail!AC2523)*-1,0)","v":0},{"$f":"IF(AD$4=MIN(global!$D$91,global!$C$121),(cf_detail!AD2522+cf_detail!AD2524+cf_detail!AD2523)*-1,0)","v":0},{"$f":"IF(AE$4=MIN(global!$D$91,global!$C$121),(cf_detail!AE2522+cf_detail!AE2524+cf_detail!AE2523)*-1,0)","v":0},{"$f":"IF(AF$4=MIN(global!$D$91,global!$C$121),(cf_detail!AF2522+cf_detail!AF2524+cf_detail!AF2523)*-1,0)","v":0},{"$f":"IF(AG$4=MIN(global!$D$91,global!$C$121),(cf_detail!AG2522+cf_detail!AG2524+cf_detail!AG2523)*-1,0)","v":0},{"$f":"IF(AH$4=MIN(global!$D$91,global!$C$121),(cf_detail!AH2522+cf_detail!AH2524+cf_detail!AH2523)*-1,0)","v":0},{"$f":"IF(AI$4=MIN(global!$D$91,global!$C$121),(cf_detail!AI2522+cf_detail!AI2524+cf_detail!AI2523)*-1,0)","v":0},{"$f":"IF(AJ$4=MIN(global!$D$91,global!$C$121),(cf_detail!AJ2522+cf_detail!AJ2524+cf_detail!AJ2523)*-1,0)","v":0},{"$f":"IF(AK$4=MIN(global!$D$91,global!$C$121),(cf_detail!AK2522+cf_detail!AK2524+cf_detail!AK2523)*-1,0)","v":0},{"$f":"IF(AL$4=MIN(global!$D$91,global!$C$121),(cf_detail!AL2522+cf_detail!AL2524+cf_detail!AL2523)*-1,0)","v":0},{"$f":"IF(AM$4=MIN(global!$D$91,global!$C$121),(cf_detail!AM2522+cf_detail!AM2524+cf_detail!AM2523)*-1,0)","v":0},{"$f":"IF(AN$4=MIN(global!$D$91,global!$C$121),(cf_detail!AN2522+cf_detail!AN2524+cf_detail!AN2523)*-1,0)","v":0},{"$f":"IF(AO$4=MIN(global!$D$91,global!$C$121),(cf_detail!AO2522+cf_detail!AO2524+cf_detail!AO2523)*-1,0)","v":0},{"$f":"IF(AP$4=MIN(global!$D$91,global!$C$121),(cf_detail!AP2522+cf_detail!AP2524+cf_detail!AP2523)*-1,0)","v":0},{"$f":"IF(AQ$4=MIN(global!$D$91,global!$C$121),(cf_detail!AQ2522+cf_detail!AQ2524+cf_detail!AQ2523)*-1,0)","v":0},{"$f":"IF(AR$4=MIN(global!$D$91,global!$C$121),(cf_detail!AR2522+cf_detail!AR2524+cf_detail!AR2523)*-1,0)","v":0},{"$f":"IF(AS$4=MIN(global!$D$91,global!$C$121),(cf_detail!AS2522+cf_detail!AS2524+cf_detail!AS2523)*-1,0)","v":0},{"$f":"IF(AT$4=MIN(global!$D$91,global!$C$121),(cf_detail!AT2522+cf_detail!AT2524+cf_detail!AT2523)*-1,0)","v":0},{"$f":"IF(AU$4=MIN(global!$D$91,global!$C$121),(cf_detail!AU2522+cf_detail!AU2524+cf_detail!AU2523)*-1,0)","v":0},{"$f":"IF(AV$4=MIN(global!$D$91,global!$C$121),(cf_detail!AV2522+cf_detail!AV2524+cf_detail!AV2523)*-1,0)","v":0},{"$f":"IF(AW$4=MIN(global!$D$91,global!$C$121),(cf_detail!AW2522+cf_detail!AW2524+cf_detail!AW2523)*-1,0)","v":0},{"$f":"IF(AX$4=MIN(global!$D$91,global!$C$121),(cf_detail!AX2522+cf_detail!AX2524+cf_detail!AX2523)*-1,0)","v":0},{"$f":"IF(AY$4=MIN(global!$D$91,global!$C$121),(cf_detail!AY2522+cf_detail!AY2524+cf_detail!AY2523)*-1,0)","v":0},{"$f":"IF(AZ$4=MIN(global!$D$91,global!$C$121),(cf_detail!AZ2522+cf_detail!AZ2524+cf_detail!AZ2523)*-1,0)","v":0},{"$f":"IF(BA$4=MIN(global!$D$91,global!$C$121),(cf_detail!BA2522+cf_detail!BA2524+cf_detail!BA2523)*-1,0)","v":0},{"$f":"IF(BB$4=MIN(global!$D$91,global!$C$121),(cf_detail!BB2522+cf_detail!BB2524+cf_detail!BB2523)*-1,0)","v":0},{"$f":"IF(BC$4=MIN(global!$D$91,global!$C$121),(cf_detail!BC2522+cf_detail!BC2524+cf_detail!BC2523)*-1,0)","v":0},{"$f":"IF(BD$4=MIN(global!$D$91,global!$C$121),(cf_detail!BD2522+cf_detail!BD2524+cf_detail!BD2523)*-1,0)","v":0},{"$f":"IF(BE$4=MIN(global!$D$91,global!$C$121),(cf_detail!BE2522+cf_detail!BE2524+cf_detail!BE2523)*-1,0)","v":0},{"$f":"IF(BF$4=MIN(global!$D$91,global!$C$121),(cf_detail!BF2522+cf_detail!BF2524+cf_detail!BF2523)*-1,0)","v":0},{"$f":"IF(BG$4=MIN(global!$D$91,global!$C$121),(cf_detail!BG2522+cf_detail!BG2524+cf_detail!BG2523)*-1,0)","v":0},{"$f":"IF(BH$4=MIN(global!$D$91,global!$C$121),(cf_detail!BH2522+cf_detail!BH2524+cf_detail!BH2523)*-1,0)","v":0},{"$f":"IF(BI$4=MIN(global!$D$91,global!$C$121),(cf_detail!BI2522+cf_detail!BI2524+cf_detail!BI2523)*-1,0)","v":0},{"$f":"IF(BJ$4=MIN(global!$D$91,global!$C$121),(cf_detail!BJ2522+cf_detail!BJ2524+cf_detail!BJ2523)*-1,0)","v":0},{"$f":"IF(BK$4=MIN(global!$D$91,global!$C$121),(cf_detail!BK2522+cf_detail!BK2524+cf_detail!BK2523)*-1,0)","v":0},{"$f":"IF(BL$4=MIN(global!$D$91,global!$C$121),(cf_detail!BL2522+cf_detail!BL2524+cf_detail!BL2523)*-1,0)","v":0},{"$f":"IF(BM$4=MIN(global!$D$91,global!$C$121),(cf_detail!BM2522+cf_detail!BM2524+cf_detail!BM2523)*-1,0)","v":0},{"$f":"IF(BN$4=MIN(global!$D$91,global!$C$121),(cf_detail!BN2522+cf_detail!BN2524+cf_detail!BN2523)*-1,0)","v":0},{"$f":"IF(BO$4=MIN(global!$D$91,global!$C$121),(cf_detail!BO2522+cf_detail!BO2524+cf_detail!BO2523)*-1,0)","v":0},{"$f":"IF(BP$4=MIN(global!$D$91,global!$C$121),(cf_detail!BP2522+cf_detail!BP2524+cf_detail!BP2523)*-1,0)","v":0},{"$f":"IF(BQ$4=MIN(global!$D$91,global!$C$121),(cf_detail!BQ2522+cf_detail!BQ2524+cf_detail!BQ2523)*-1,0)","v":0},{"$f":"IF(BR$4=MIN(global!$D$91,global!$C$121),(cf_detail!BR2522+cf_detail!BR2524+cf_detail!BR2523)*-1,0)","v":0},{"$f":"IF(BS$4=MIN(global!$D$91,global!$C$121),(cf_detail!BS2522+cf_detail!BS2524+cf_detail!BS2523)*-1,0)","v":0},{"$f":"IF(BT$4=MIN(global!$D$91,global!$C$121),(cf_detail!BT2522+cf_detail!BT2524+cf_detail!BT2523)*-1,0)","v":0},{"$f":"IF(BU$4=MIN(global!$D$91,global!$C$121),(cf_detail!BU2522+cf_detail!BU2524+cf_detail!BU2523)*-1,0)","v":0},{"$f":"IF(BV$4=MIN(global!$D$91,global!$C$121),(cf_detail!BV2522+cf_detail!BV2524+cf_detail!BV2523)*-1,0)","v":0},{"$f":"IF(BW$4=MIN(global!$D$91,global!$C$121),(cf_detail!BW2522+cf_detail!BW2524+cf_detail!BW2523)*-1,0)","v":0},{"$f":"IF(BX$4=MIN(global!$D$91,global!$C$121),(cf_detail!BX2522+cf_detail!BX2524+cf_detail!BX2523)*-1,0)","v":0},{"$f":"IF(BY$4=MIN(global!$D$91,global!$C$121),(cf_detail!BY2522+cf_detail!BY2524+cf_detail!BY2523)*-1,0)","v":0},{"$f":"IF(BZ$4=MIN(global!$D$91,global!$C$121),(cf_detail!BZ2522+cf_detail!BZ2524+cf_detail!BZ2523)*-1,0)","v":0},{"$f":"IF(CA$4=MIN(global!$D$91,global!$C$121),(cf_detail!CA2522+cf_detail!CA2524+cf_detail!CA2523)*-1,0)","v":0},{"$f":"IF(CB$4=MIN(global!$D$91,global!$C$121),(cf_detail!CB2522+cf_detail!CB2524+cf_detail!CB2523)*-1,0)","v":0},{"$f":"IF(CC$4=MIN(global!$D$91,global!$C$121),(cf_detail!CC2522+cf_detail!CC2524+cf_detail!CC2523)*-1,0)","v":0},{"$f":"IF(CD$4=MIN(global!$D$91,global!$C$121),(cf_detail!CD2522+cf_detail!CD2524+cf_detail!CD2523)*-1,0)","v":0},{"$f":"IF(CE$4=MIN(global!$D$91,global!$C$121),(cf_detail!CE2522+cf_detail!CE2524+cf_detail!CE2523)*-1,0)","v":0},{"$f":"IF(CF$4=MIN(global!$D$91,global!$C$121),(cf_detail!CF2522+cf_detail!CF2524+cf_detail!CF2523)*-1,0)","v":0},{"$f":"IF(CG$4=MIN(global!$D$91,global!$C$121),(cf_detail!CG2522+cf_detail!CG2524+cf_detail!CG2523)*-1,0)","v":0},{"$f":"IF(CH$4=MIN(global!$D$91,global!$C$121),(cf_detail!CH2522+cf_detail!CH2524+cf_detail!CH2523)*-1,0)","v":0},{"$f":"IF(CI$4=MIN(global!$D$91,global!$C$121),(cf_detail!CI2522+cf_detail!CI2524+cf_detail!CI2523)*-1,0)","v":0},{"$f":"IF(CJ$4=MIN(global!$D$91,global!$C$121),(cf_detail!CJ2522+cf_detail!CJ2524+cf_detail!CJ2523)*-1,0)","v":0},{"$f":"IF(CK$4=MIN(global!$D$91,global!$C$121),(cf_detail!CK2522+cf_detail!CK2524+cf_detail!CK2523)*-1,0)","v":0},{"$f":"IF(CL$4=MIN(global!$D$91,global!$C$121),(cf_detail!CL2522+cf_detail!CL2524+cf_detail!CL2523)*-1,0)","v":0},{"$f":"IF(CM$4=MIN(global!$D$91,global!$C$121),(cf_detail!CM2522+cf_detail!CM2524+cf_detail!CM2523)*-1,0)","v":0},{"$f":"IF(CN$4=MIN(global!$D$91,global!$C$121),(cf_detail!CN2522+cf_detail!CN2524+cf_detail!CN2523)*-1,0)","v":0},{"$f":"IF(CO$4=MIN(global!$D$91,global!$C$121),(cf_detail!CO2522+cf_detail!CO2524+cf_detail!CO2523)*-1,0)","v":0},{"$f":"IF(CP$4=MIN(global!$D$91,global!$C$121),(cf_detail!CP2522+cf_detail!CP2524+cf_detail!CP2523)*-1,0)","v":0},{"$f":"IF(CQ$4=MIN(global!$D$91,global!$C$121),(cf_detail!CQ2522+cf_detail!CQ2524+cf_detail!CQ2523)*-1,0)","v":0},{"$f":"IF(CR$4=MIN(global!$D$91,global!$C$121),(cf_detail!CR2522+cf_detail!CR2524+cf_detail!CR2523)*-1,0)","v":0},{"$f":"IF(CS$4=MIN(global!$D$91,global!$C$121),(cf_detail!CS2522+cf_detail!CS2524+cf_detail!CS2523)*-1,0)","v":0},{"$f":"IF(CT$4=MIN(global!$D$91,global!$C$121),(cf_detail!CT2522+cf_detail!CT2524+cf_detail!CT2523)*-1,0)","v":0},{"$f":"IF(CU$4=MIN(global!$D$91,global!$C$121),(cf_detail!CU2522+cf_detail!CU2524+cf_detail!CU2523)*-1,0)","v":0},{"$f":"IF(CV$4=MIN(global!$D$91,global!$C$121),(cf_detail!CV2522+cf_detail!CV2524+cf_detail!CV2523)*-1,0)","v":0},{"$f":"IF(CW$4=MIN(global!$D$91,global!$C$121),(cf_detail!CW2522+cf_detail!CW2524+cf_detail!CW2523)*-1,0)","v":0},{"$f":"IF(CX$4=MIN(global!$D$91,global!$C$121),(cf_detail!CX2522+cf_detail!CX2524+cf_detail!CX2523)*-1,0)","v":0},{"$f":"IF(CY$4=MIN(global!$D$91,global!$C$121),(cf_detail!CY2522+cf_detail!CY2524+cf_detail!CY2523)*-1,0)","v":0},{"$f":"IF(CZ$4=MIN(global!$D$91,global!$C$121),(cf_detail!CZ2522+cf_detail!CZ2524+cf_detail!CZ2523)*-1,0)","v":0},{"$f":"IF(DA$4=MIN(global!$D$91,global!$C$121),(cf_detail!DA2522+cf_detail!DA2524+cf_detail!DA2523)*-1,0)","v":0},{"$f":"IF(DB$4=MIN(global!$D$91,global!$C$121),(cf_detail!DB2522+cf_detail!DB2524+cf_detail!DB2523)*-1,0)","v":0},{"$f":"IF(DC$4=MIN(global!$D$91,global!$C$121),(cf_detail!DC2522+cf_detail!DC2524+cf_detail!DC2523)*-1,0)","v":0},{"$f":"IF(DD$4=MIN(global!$D$91,global!$C$121),(cf_detail!DD2522+cf_detail!DD2524+cf_detail!DD2523)*-1,0)","v":0},{"$f":"IF(DE$4=MIN(global!$D$91,global!$C$121),(cf_detail!DE2522+cf_detail!DE2524+cf_detail!DE2523)*-1,0)","v":0},{"$f":"IF(DF$4=MIN(global!$D$91,global!$C$121),(cf_detail!DF2522+cf_detail!DF2524+cf_detail!DF2523)*-1,0)","v":0},{"$f":"IF(DG$4=MIN(global!$D$91,global!$C$121),(cf_detail!DG2522+cf_detail!DG2524+cf_detail!DG2523)*-1,0)","v":0},{"$f":"IF(DH$4=MIN(global!$D$91,global!$C$121),(cf_detail!DH2522+cf_detail!DH2524+cf_detail!DH2523)*-1,0)","v":0},{"$f":"IF(DI$4=MIN(global!$D$91,global!$C$121),(cf_detail!DI2522+cf_detail!DI2524+cf_detail!DI2523)*-1,0)","v":0},{"$f":"IF(DJ$4=MIN(global!$D$91,global!$C$121),(cf_detail!DJ2522+cf_detail!DJ2524+cf_detail!DJ2523)*-1,0)","v":0},{"$f":"IF(DK$4=MIN(global!$D$91,global!$C$121),(cf_detail!DK2522+cf_detail!DK2524+cf_detail!DK2523)*-1,0)","v":0},{"$f":"IF(DL$4=MIN(global!$D$91,global!$C$121),(cf_detail!DL2522+cf_detail!DL2524+cf_detail!DL2523)*-1,0)","v":0},{"$f":"IF(DM$4=MIN(global!$D$91,global!$C$121),(cf_detail!DM2522+cf_detail!DM2524+cf_detail!DM2523)*-1,0)","v":0},{"$f":"IF(DN$4=MIN(global!$D$91,global!$C$121),(cf_detail!DN2522+cf_detail!DN2524+cf_detail!DN2523)*-1,0)","v":0},{"$f":"IF(DO$4=MIN(global!$D$91,global!$C$121),(cf_detail!DO2522+cf_detail!DO2524+cf_detail!DO2523)*-1,0)","v":0},{"$f":"IF(DP$4=MIN(global!$D$91,global!$C$121),(cf_detail!DP2522+cf_detail!DP2524+cf_detail!DP2523)*-1,0)","v":0},{"$f":"IF(DQ$4=MIN(global!$D$91,global!$C$121),(cf_detail!DQ2522+cf_detail!DQ2524+cf_detail!DQ2523)*-1,0)","v":0},{"$f":"IF(DR$4=MIN(global!$D$91,global!$C$121),(cf_detail!DR2522+cf_detail!DR2524+cf_detail!DR2523)*-1,0)","v":0},{"$f":"IF(DS$4=MIN(global!$D$91,global!$C$121),(cf_detail!DS2522+cf_detail!DS2524+cf_detail!DS2523)*-1,0)","v":0},{"$f":"IF(DT$4=MIN(global!$D$91,global!$C$121),(cf_detail!DT2522+cf_detail!DT2524+cf_detail!DT2523)*-1,0)","v":0},{"$f":"IF(DU$4=MIN(global!$D$91,global!$C$121),(cf_detail!DU2522+cf_detail!DU2524+cf_detail!DU2523)*-1,0)","v":0},{"$f":"IF(DV$4=MIN(global!$D$91,global!$C$121),(cf_detail!DV2522+cf_detail!DV2524+cf_detail!DV2523)*-1,0)","v":0},{"$f":"IF(DW$4=MIN(global!$D$91,global!$C$121),(cf_detail!DW2522+cf_detail!DW2524+cf_detail!DW2523)*-1,0)","v":0},{"$f":"IF(DX$4=MIN(global!$D$91,global!$C$121),(cf_detail!DX2522+cf_detail!DX2524+cf_detail!DX2523)*-1,0)","v":0},{"$f":"IF(DY$4=MIN(global!$D$91,global!$C$121),(cf_detail!DY2522+cf_detail!DY2524+cf_detail!DY2523)*-1,0)","v":0},{"$f":"IF(DZ$4=MIN(global!$D$91,global!$C$121),(cf_detail!DZ2522+cf_detail!DZ2524+cf_detail!DZ2523)*-1,0)","v":0},{"$f":"IF(EA$4=MIN(global!$D$91,global!$C$121),(cf_detail!EA2522+cf_detail!EA2524+cf_detail!EA2523)*-1,0)","v":0},{"$f":"IF(EB$4=MIN(global!$D$91,global!$C$121),(cf_detail!EB2522+cf_detail!EB2524+cf_detail!EB2523)*-1,0)","v":0},{"$f":"IF(EC$4=MIN(global!$D$91,global!$C$121),(cf_detail!EC2522+cf_detail!EC2524+cf_detail!EC2523)*-1,0)","v":0},{"$f":"IF(ED$4=MIN(global!$D$91,global!$C$121),(cf_detail!ED2522+cf_detail!ED2524+cf_detail!ED2523)*-1,0)","v":0},{"$f":"IF(EE$4=MIN(global!$D$91,global!$C$121),(cf_detail!EE2522+cf_detail!EE2524+cf_detail!EE2523)*-1,0)","v":0},{"$f":"IF(EF$4=MIN(global!$D$91,global!$C$121),(cf_detail!EF2522+cf_detail!EF2524+cf_detail!EF2523)*-1,0)","v":0},{"$f":"IF(EG$4=MIN(global!$D$91,global!$C$121),(cf_detail!EG2522+cf_detail!EG2524+cf_detail!EG2523)*-1,0)","v":0},{"$f":"IF(EH$4=MIN(global!$D$91,global!$C$121),(cf_detail!EH2522+cf_detail!EH2524+cf_detail!EH2523)*-1,0)","v":0},{"$f":"IF(EI$4=MIN(global!$D$91,global!$C$121),(cf_detail!EI2522+cf_detail!EI2524+cf_detail!EI2523)*-1,0)","v":0}]
[null,null,null,null,"","End Balance",{"$f":"SUM(G2522:G2525)","v":0},{"$f":"SUM(H2522:H2525)","v":0},{"$f":"SUM(I2522:I2525)","v":0},{"$f":"SUM(J2522:J2525)","v":0},{"$f":"SUM(K2522:K2525)","v":0},{"$f":"SUM(L2522:L2525)","v":0},{"$f":"SUM(M2522:M2525)","v":0},{"$f":"SUM(N2522:N2525)","v":0},{"$f":"SUM(O2522:O2525)","v":0},{"$f":"SUM(P2522:P2525)","v":0},{"$f":"SUM(Q2522:Q2525)","v":0},{"$f":"SUM(R2522:R2525)","v":0},{"$f":"SUM(S2522:S2525)","v":0},{"$f":"SUM(T2522:T2525)","v":0},{"$f":"SUM(U2522:U2525)","v":0},{"$f":"SUM(V2522:V2525)","v":0},{"$f":"SUM(W2522:W2525)","v":0},{"$f":"SUM(X2522:X2525)","v":0},{"$f":"SUM(Y2522:Y2525)","v":0},{"$f":"SUM(Z2522:Z2525)","v":0},{"$f":"SUM(AA2522:AA2525)","v":0},{"$f":"SUM(AB2522:AB2525)","v":0},{"$f":"SUM(AC2522:AC2525)","v":0},{"$f":"SUM(AD2522:AD2525)","v":0},{"$f":"SUM(AE2522:AE2525)","v":0},{"$f":"SUM(AF2522:AF2525)","v":0},{"$f":"SUM(AG2522:AG2525)","v":0},{"$f":"SUM(AH2522:AH2525)","v":0},{"$f":"SUM(AI2522:AI2525)","v":0},{"$f":"SUM(AJ2522:AJ2525)","v":0},{"$f":"SUM(AK2522:AK2525)","v":0},{"$f":"SUM(AL2522:AL2525)","v":0},{"$f":"SUM(AM2522:AM2525)","v":0},{"$f":"SUM(AN2522:AN2525)","v":0},{"$f":"SUM(AO2522:AO2525)","v":0},{"$f":"SUM(AP2522:AP2525)","v":0},{"$f":"SUM(AQ2522:AQ2525)","v":0},{"$f":"SUM(AR2522:AR2525)","v":0},{"$f":"SUM(AS2522:AS2525)","v":0},{"$f":"SUM(AT2522:AT2525)","v":0},{"$f":"SUM(AU2522:AU2525)","v":0},{"$f":"SUM(AV2522:AV2525)","v":0},{"$f":"SUM(AW2522:AW2525)","v":0},{"$f":"SUM(AX2522:AX2525)","v":0},{"$f":"SUM(AY2522:AY2525)","v":0},{"$f":"SUM(AZ2522:AZ2525)","v":0},{"$f":"SUM(BA2522:BA2525)","v":0},{"$f":"SUM(BB2522:BB2525)","v":0},{"$f":"SUM(BC2522:BC2525)","v":0},{"$f":"SUM(BD2522:BD2525)","v":0},{"$f":"SUM(BE2522:BE2525)","v":0},{"$f":"SUM(BF2522:BF2525)","v":0},{"$f":"SUM(BG2522:BG2525)","v":0},{"$f":"SUM(BH2522:BH2525)","v":0},{"$f":"SUM(BI2522:BI2525)","v":0},{"$f":"SUM(BJ2522:BJ2525)","v":0},{"$f":"SUM(BK2522:BK2525)","v":0},{"$f":"SUM(BL2522:BL2525)","v":0},{"$f":"SUM(BM2522:BM2525)","v":0},{"$f":"SUM(BN2522:BN2525)","v":0},{"$f":"SUM(BO2522:BO2525)","v":0},{"$f":"SUM(BP2522:BP2525)","v":0},{"$f":"SUM(BQ2522:BQ2525)","v":0},{"$f":"SUM(BR2522:BR2525)","v":0},{"$f":"SUM(BS2522:BS2525)","v":0},{"$f":"SUM(BT2522:BT2525)","v":0},{"$f":"SUM(BU2522:BU2525)","v":0},{"$f":"SUM(BV2522:BV2525)","v":0},{"$f":"SUM(BW2522:BW2525)","v":0},{"$f":"SUM(BX2522:BX2525)","v":0},{"$f":"SUM(BY2522:BY2525)","v":0},{"$f":"SUM(BZ2522:BZ2525)","v":0},{"$f":"SUM(CA2522:CA2525)","v":0},{"$f":"SUM(CB2522:CB2525)","v":0},{"$f":"SUM(CC2522:CC2525)","v":0},{"$f":"SUM(CD2522:CD2525)","v":0},{"$f":"SUM(CE2522:CE2525)","v":0},{"$f":"SUM(CF2522:CF2525)","v":0},{"$f":"SUM(CG2522:CG2525)","v":0},{"$f":"SUM(CH2522:CH2525)","v":0},{"$f":"SUM(CI2522:CI2525)","v":0},{"$f":"SUM(CJ2522:CJ2525)","v":0},{"$f":"SUM(CK2522:CK2525)","v":0},{"$f":"SUM(CL2522:CL2525)","v":0},{"$f":"SUM(CM2522:CM2525)","v":0},{"$f":"SUM(CN2522:CN2525)","v":0},{"$f":"SUM(CO2522:CO2525)","v":0},{"$f":"SUM(CP2522:CP2525)","v":0},{"$f":"SUM(CQ2522:CQ2525)","v":0},{"$f":"SUM(CR2522:CR2525)","v":0},{"$f":"SUM(CS2522:CS2525)","v":0},{"$f":"SUM(CT2522:CT2525)","v":0},{"$f":"SUM(CU2522:CU2525)","v":0},{"$f":"SUM(CV2522:CV2525)","v":0},{"$f":"SUM(CW2522:CW2525)","v":0},{"$f":"SUM(CX2522:CX2525)","v":0},{"$f":"SUM(CY2522:CY2525)","v":0},{"$f":"SUM(CZ2522:CZ2525)","v":0},{"$f":"SUM(DA2522:DA2525)","v":0},{"$f":"SUM(DB2522:DB2525)","v":0},{"$f":"SUM(DC2522:DC2525)","v":0},{"$f":"SUM(DD2522:DD2525)","v":0},{"$f":"SUM(DE2522:DE2525)","v":0},{"$f":"SUM(DF2522:DF2525)","v":0},{"$f":"SUM(DG2522:DG2525)","v":0},{"$f":"SUM(DH2522:DH2525)","v":0},{"$f":"SUM(DI2522:DI2525)","v":0},{"$f":"SUM(DJ2522:DJ2525)","v":0},{"$f":"SUM(DK2522:DK2525)","v":0},{"$f":"SUM(DL2522:DL2525)","v":0},{"$f":"SUM(DM2522:DM2525)","v":0},{"$f":"SUM(DN2522:DN2525)","v":0},{"$f":"SUM(DO2522:DO2525)","v":0},{"$f":"SUM(DP2522:DP2525)","v":0},{"$f":"SUM(DQ2522:DQ2525)","v":0},{"$f":"SUM(DR2522:DR2525)","v":0},{"$f":"SUM(DS2522:DS2525)","v":0},{"$f":"SUM(DT2522:DT2525)","v":0},{"$f":"SUM(DU2522:DU2525)","v":0},{"$f":"SUM(DV2522:DV2525)","v":0},{"$f":"SUM(DW2522:DW2525)","v":0},{"$f":"SUM(DX2522:DX2525)","v":0},{"$f":"SUM(DY2522:DY2525)","v":0},{"$f":"SUM(DZ2522:DZ2525)","v":0},{"$f":"SUM(EA2522:EA2525)","v":0},{"$f":"SUM(EB2522:EB2525)","v":0},{"$f":"SUM(EC2522:EC2525)","v":0},{"$f":"SUM(ED2522:ED2525)","v":0},{"$f":"SUM(EE2522:EE2525)","v":0},{"$f":"SUM(EF2522:EF2525)","v":0},{"$f":"SUM(EG2522:EG2525)","v":0},{"$f":"SUM(EH2522:EH2525)","v":0},{"$f":"SUM(EI2522:EI2525)","v":0}]
[null,null,null,null,"","Loan Fee",{"$f":"G2523*global!$D$89*-1","v":0},{"$f":"H2523*global!$D$89*-1","v":0},{"$f":"I2523*global!$D$89*-1","v":0},{"$f":"J2523*global!$D$89*-1","v":0},{"$f":"K2523*global!$D$89*-1","v":0},{"$f":"L2523*global!$D$89*-1","v":0},{"$f":"M2523*global!$D$89*-1","v":0},{"$f":"N2523*global!$D$89*-1","v":0},{"$f":"O2523*global!$D$89*-1","v":0},{"$f":"P2523*global!$D$89*-1","v":0},{"$f":"Q2523*global!$D$89*-1","v":0},{"$f":"R2523*global!$D$89*-1","v":0},{"$f":"S2523*global!$D$89*-1","v":0},{"$f":"T2523*global!$D$89*-1","v":0},{"$f":"U2523*global!$D$89*-1","v":0},{"$f":"V2523*global!$D$89*-1","v":0},{"$f":"W2523*global!$D$89*-1","v":0},{"$f":"X2523*global!$D$89*-1","v":0},{"$f":"Y2523*global!$D$89*-1","v":0},{"$f":"Z2523*global!$D$89*-1","v":0},{"$f":"AA2523*global!$D$89*-1","v":0},{"$f":"AB2523*global!$D$89*-1","v":0},{"$f":"AC2523*global!$D$89*-1","v":0},{"$f":"AD2523*global!$D$89*-1","v":0},{"$f":"AE2523*global!$D$89*-1","v":0},{"$f":"AF2523*global!$D$89*-1","v":0},{"$f":"AG2523*global!$D$89*-1","v":0},{"$f":"AH2523*global!$D$89*-1","v":0},{"$f":"AI2523*global!$D$89*-1","v":0},{"$f":"AJ2523*global!$D$89*-1","v":0},{"$f":"AK2523*global!$D$89*-1","v":0},{"$f":"AL2523*global!$D$89*-1","v":0},{"$f":"AM2523*global!$D$89*-1","v":0},{"$f":"AN2523*global!$D$89*-1","v":0},{"$f":"AO2523*global!$D$89*-1","v":0},{"$f":"AP2523*global!$D$89*-1","v":0},{"$f":"AQ2523*global!$D$89*-1","v":0},{"$f":"AR2523*global!$D$89*-1","v":0},{"$f":"AS2523*global!$D$89*-1","v":0},{"$f":"AT2523*global!$D$89*-1","v":0},{"$f":"AU2523*global!$D$89*-1","v":0},{"$f":"AV2523*global!$D$89*-1","v":0},{"$f":"AW2523*global!$D$89*-1","v":0},{"$f":"AX2523*global!$D$89*-1","v":0},{"$f":"AY2523*global!$D$89*-1","v":0},{"$f":"AZ2523*global!$D$89*-1","v":0},{"$f":"BA2523*global!$D$89*-1","v":0},{"$f":"BB2523*global!$D$89*-1","v":0},{"$f":"BC2523*global!$D$89*-1","v":0},{"$f":"BD2523*global!$D$89*-1","v":0},{"$f":"BE2523*global!$D$89*-1","v":0},{"$f":"BF2523*global!$D$89*-1","v":0},{"$f":"BG2523*global!$D$89*-1","v":0},{"$f":"BH2523*global!$D$89*-1","v":0},{"$f":"BI2523*global!$D$89*-1","v":0},{"$f":"BJ2523*global!$D$89*-1","v":0},{"$f":"BK2523*global!$D$89*-1","v":0},{"$f":"BL2523*global!$D$89*-1","v":0},{"$f":"BM2523*global!$D$89*-1","v":0},{"$f":"BN2523*global!$D$89*-1","v":0},{"$f":"BO2523*global!$D$89*-1","v":0},{"$f":"BP2523*global!$D$89*-1","v":0},{"$f":"BQ2523*global!$D$89*-1","v":0},{"$f":"BR2523*global!$D$89*-1","v":0},{"$f":"BS2523*global!$D$89*-1","v":0},{"$f":"BT2523*global!$D$89*-1","v":0},{"$f":"BU2523*global!$D$89*-1","v":0},{"$f":"BV2523*global!$D$89*-1","v":0},{"$f":"BW2523*global!$D$89*-1","v":0},{"$f":"BX2523*global!$D$89*-1","v":0},{"$f":"BY2523*global!$D$89*-1","v":0},{"$f":"BZ2523*global!$D$89*-1","v":0},{"$f":"CA2523*global!$D$89*-1","v":0},{"$f":"CB2523*global!$D$89*-1","v":0},{"$f":"CC2523*global!$D$89*-1","v":0},{"$f":"CD2523*global!$D$89*-1","v":0},{"$f":"CE2523*global!$D$89*-1","v":0},{"$f":"CF2523*global!$D$89*-1","v":0},{"$f":"CG2523*global!$D$89*-1","v":0},{"$f":"CH2523*global!$D$89*-1","v":0},{"$f":"CI2523*global!$D$89*-1","v":0},{"$f":"CJ2523*global!$D$89*-1","v":0},{"$f":"CK2523*global!$D$89*-1","v":0},{"$f":"CL2523*global!$D$89*-1","v":0},{"$f":"CM2523*global!$D$89*-1","v":0},{"$f":"CN2523*global!$D$89*-1","v":0},{"$f":"CO2523*global!$D$89*-1","v":0},{"$f":"CP2523*global!$D$89*-1","v":0},{"$f":"CQ2523*global!$D$89*-1","v":0},{"$f":"CR2523*global!$D$89*-1","v":0},{"$f":"CS2523*global!$D$89*-1","v":0},{"$f":"CT2523*global!$D$89*-1","v":0},{"$f":"CU2523*global!$D$89*-1","v":0},{"$f":"CV2523*global!$D$89*-1","v":0},{"$f":"CW2523*global!$D$89*-1","v":0},{"$f":"CX2523*global!$D$89*-1","v":0},{"$f":"CY2523*global!$D$89*-1","v":0},{"$f":"CZ2523*global!$D$89*-1","v":0},{"$f":"DA2523*global!$D$89*-1","v":0},{"$f":"DB2523*global!$D$89*-1","v":0},{"$f":"DC2523*global!$D$89*-1","v":0},{"$f":"DD2523*global!$D$89*-1","v":0},{"$f":"DE2523*global!$D$89*-1","v":0},{"$f":"DF2523*global!$D$89*-1","v":0},{"$f":"DG2523*global!$D$89*-1","v":0},{"$f":"DH2523*global!$D$89*-1","v":0},{"$f":"DI2523*global!$D$89*-1","v":0},{"$f":"DJ2523*global!$D$89*-1","v":0},{"$f":"DK2523*global!$D$89*-1","v":0},{"$f":"DL2523*global!$D$89*-1","v":0},{"$f":"DM2523*global!$D$89*-1","v":0},{"$f":"DN2523*global!$D$89*-1","v":0},{"$f":"DO2523*global!$D$89*-1","v":0},{"$f":"DP2523*global!$D$89*-1","v":0},{"$f":"DQ2523*global!$D$89*-1","v":0},{"$f":"DR2523*global!$D$89*-1","v":0},{"$f":"DS2523*global!$D$89*-1","v":0},{"$f":"DT2523*global!$D$89*-1","v":0},{"$f":"DU2523*global!$D$89*-1","v":0},{"$f":"DV2523*global!$D$89*-1","v":0},{"$f":"DW2523*global!$D$89*-1","v":0},{"$f":"DX2523*global!$D$89*-1","v":0},{"$f":"DY2523*global!$D$89*-1","v":0},{"$f":"DZ2523*global!$D$89*-1","v":0},{"$f":"EA2523*global!$D$89*-1","v":0},{"$f":"EB2523*global!$D$89*-1","v":0},{"$f":"EC2523*global!$D$89*-1","v":0},{"$f":"ED2523*global!$D$89*-1","v":0},{"$f":"EE2523*global!$D$89*-1","v":0},{"$f":"EF2523*global!$D$89*-1","v":0},{"$f":"EG2523*global!$D$89*-1","v":0},{"$f":"EH2523*global!$D$89*-1","v":0},{"$f":"EI2523*global!$D$89*-1","v":0}]
[null,null,null,null,"","Rate Index (0 if FXD)",{"$f":"IF(global!$D$86=\"FXD\",0,G$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,H$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,I$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,J$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,K$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,L$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,M$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,N$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,O$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,P$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,Q$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,R$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,S$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,T$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,U$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,V$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,W$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,X$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,Y$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,Z$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AA$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AB$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AC$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AD$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AE$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AF$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AG$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AH$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AI$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AJ$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AK$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AL$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AM$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AN$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AO$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AP$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AQ$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AR$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AS$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AT$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AU$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AV$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AW$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AX$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AY$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,AZ$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BA$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BB$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BC$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BD$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BE$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BF$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BG$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BH$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BI$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BJ$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BK$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BL$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BM$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BN$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BO$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BP$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BQ$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BR$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BS$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BT$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BU$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BV$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BW$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BX$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BY$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,BZ$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CA$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CB$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CC$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CD$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CE$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CF$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CG$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CH$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CI$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CJ$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CK$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CL$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CM$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CN$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CO$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CP$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CQ$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CR$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CS$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CT$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CU$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CV$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CW$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CX$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CY$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,CZ$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DA$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DB$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DC$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DD$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DE$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DF$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DG$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DH$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DI$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DJ$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DK$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DL$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DM$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DN$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DO$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DP$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DQ$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DR$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DS$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DT$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DU$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DV$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DW$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DX$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DY$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,DZ$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,EA$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,EB$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,EC$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,ED$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,EE$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,EF$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,EG$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,EH$2481)","v":0},{"$f":"IF(global!$D$86=\"FXD\",0,EI$2481)","v":0}]
[null,null,null,null,"","All-In Rate",{"$f":"IF(G$4<=MIN(global!$D$91,global!$D$24),global!$D$129+G2528,0)","v":0.1},{"$f":"IF(H$4<=MIN(global!$D$91,global!$D$24),global!$D$129+H2528,0)","v":0.1},{"$f":"IF(I$4<=MIN(global!$D$91,global!$D$24),global!$D$129+I2528,0)","v":0.1},{"$f":"IF(J$4<=MIN(global!$D$91,global!$D$24),global!$D$129+J2528,0)","v":0.1},{"$f":"IF(K$4<=MIN(global!$D$91,global!$D$24),global!$D$129+K2528,0)","v":0.1},{"$f":"IF(L$4<=MIN(global!$D$91,global!$D$24),global!$D$129+L2528,0)","v":0.1},{"$f":"IF(M$4<=MIN(global!$D$91,global!$D$24),global!$D$129+M2528,0)","v":0.1},{"$f":"IF(N$4<=MIN(global!$D$91,global!$D$24),global!$D$129+N2528,0)","v":0.1},{"$f":"IF(O$4<=MIN(global!$D$91,global!$D$24),global!$D$129+O2528,0)","v":0.1},{"$f":"IF(P$4<=MIN(global!$D$91,global!$D$24),global!$D$129+P2528,0)","v":0.1},{"$f":"IF(Q$4<=MIN(global!$D$91,global!$D$24),global!$D$129+Q2528,0)","v":0.1},{"$f":"IF(R$4<=MIN(global!$D$91,global!$D$24),global!$D$129+R2528,0)","v":0.1},{"$f":"IF(S$4<=MIN(global!$D$91,global!$D$24),global!$D$129+S2528,0)","v":0.1},{"$f":"IF(T$4<=MIN(global!$D$91,global!$D$24),global!$D$129+T2528,0)","v":0.1},{"$f":"IF(U$4<=MIN(global!$D$91,global!$D$24),global!$D$129+U2528,0)","v":0.1},{"$f":"IF(V$4<=MIN(global!$D$91,global!$D$24),global!$D$129+V2528,0)","v":0.1},{"$f":"IF(W$4<=MIN(global!$D$91,global!$D$24),global!$D$129+W2528,0)","v":0.1},{"$f":"IF(X$4<=MIN(global!$D$91,global!$D$24),global!$D$129+X2528,0)","v":0.1},{"$f":"IF(Y$4<=MIN(global!$D$91,global!$D$24),global!$D$129+Y2528,0)","v":0.1},{"$f":"IF(Z$4<=MIN(global!$D$91,global!$D$24),global!$D$129+Z2528,0)","v":0.1},{"$f":"IF(AA$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AA2528,0)","v":0.1},{"$f":"IF(AB$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AB2528,0)","v":0.1},{"$f":"IF(AC$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AC2528,0)","v":0.1},{"$f":"IF(AD$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AD2528,0)","v":0.1},{"$f":"IF(AE$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AE2528,0)","v":0.1},{"$f":"IF(AF$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AF2528,0)","v":0.1},{"$f":"IF(AG$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AG2528,0)","v":0.1},{"$f":"IF(AH$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AH2528,0)","v":0.1},{"$f":"IF(AI$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AI2528,0)","v":0.1},{"$f":"IF(AJ$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AJ2528,0)","v":0.1},{"$f":"IF(AK$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AK2528,0)","v":0.1},{"$f":"IF(AL$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AL2528,0)","v":0.1},{"$f":"IF(AM$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AM2528,0)","v":0.1},{"$f":"IF(AN$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AN2528,0)","v":0.1},{"$f":"IF(AO$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AO2528,0)","v":0.1},{"$f":"IF(AP$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AP2528,0)","v":0.1},{"$f":"IF(AQ$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AQ2528,0)","v":0.1},{"$f":"IF(AR$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AR2528,0)","v":0.1},{"$f":"IF(AS$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AS2528,0)","v":0.1},{"$f":"IF(AT$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AT2528,0)","v":0.1},{"$f":"IF(AU$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AU2528,0)","v":0.1},{"$f":"IF(AV$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AV2528,0)","v":0.1},{"$f":"IF(AW$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AW2528,0)","v":0.1},{"$f":"IF(AX$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AX2528,0)","v":0.1},{"$f":"IF(AY$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AY2528,0)","v":0.1},{"$f":"IF(AZ$4<=MIN(global!$D$91,global!$D$24),global!$D$129+AZ2528,0)","v":0.1},{"$f":"IF(BA$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BA2528,0)","v":0.1},{"$f":"IF(BB$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BB2528,0)","v":0.1},{"$f":"IF(BC$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BC2528,0)","v":0.1},{"$f":"IF(BD$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BD2528,0)","v":0.1},{"$f":"IF(BE$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BE2528,0)","v":0.1},{"$f":"IF(BF$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BF2528,0)","v":0.1},{"$f":"IF(BG$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BG2528,0)","v":0.1},{"$f":"IF(BH$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BH2528,0)","v":0.1},{"$f":"IF(BI$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BI2528,0)","v":0.1},{"$f":"IF(BJ$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BJ2528,0)","v":0.1},{"$f":"IF(BK$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BK2528,0)","v":0.1},{"$f":"IF(BL$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BL2528,0)","v":0.1},{"$f":"IF(BM$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BM2528,0)","v":0.1},{"$f":"IF(BN$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BN2528,0)","v":0.1},{"$f":"IF(BO$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BO2528,0)","v":0.1},{"$f":"IF(BP$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BP2528,0)","v":0},{"$f":"IF(BQ$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BQ2528,0)","v":0},{"$f":"IF(BR$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BR2528,0)","v":0},{"$f":"IF(BS$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BS2528,0)","v":0},{"$f":"IF(BT$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BT2528,0)","v":0},{"$f":"IF(BU$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BU2528,0)","v":0},{"$f":"IF(BV$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BV2528,0)","v":0},{"$f":"IF(BW$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BW2528,0)","v":0},{"$f":"IF(BX$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BX2528,0)","v":0},{"$f":"IF(BY$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BY2528,0)","v":0},{"$f":"IF(BZ$4<=MIN(global!$D$91,global!$D$24),global!$D$129+BZ2528,0)","v":0},{"$f":"IF(CA$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CA2528,0)","v":0},{"$f":"IF(CB$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CB2528,0)","v":0},{"$f":"IF(CC$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CC2528,0)","v":0},{"$f":"IF(CD$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CD2528,0)","v":0},{"$f":"IF(CE$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CE2528,0)","v":0},{"$f":"IF(CF$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CF2528,0)","v":0},{"$f":"IF(CG$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CG2528,0)","v":0},{"$f":"IF(CH$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CH2528,0)","v":0},{"$f":"IF(CI$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CI2528,0)","v":0},{"$f":"IF(CJ$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CJ2528,0)","v":0},{"$f":"IF(CK$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CK2528,0)","v":0},{"$f":"IF(CL$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CL2528,0)","v":0},{"$f":"IF(CM$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CM2528,0)","v":0},{"$f":"IF(CN$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CN2528,0)","v":0},{"$f":"IF(CO$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CO2528,0)","v":0},{"$f":"IF(CP$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CP2528,0)","v":0},{"$f":"IF(CQ$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CQ2528,0)","v":0},{"$f":"IF(CR$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CR2528,0)","v":0},{"$f":"IF(CS$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CS2528,0)","v":0},{"$f":"IF(CT$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CT2528,0)","v":0},{"$f":"IF(CU$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CU2528,0)","v":0},{"$f":"IF(CV$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CV2528,0)","v":0},{"$f":"IF(CW$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CW2528,0)","v":0},{"$f":"IF(CX$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CX2528,0)","v":0},{"$f":"IF(CY$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CY2528,0)","v":0},{"$f":"IF(CZ$4<=MIN(global!$D$91,global!$D$24),global!$D$129+CZ2528,0)","v":0},{"$f":"IF(DA$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DA2528,0)","v":0},{"$f":"IF(DB$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DB2528,0)","v":0},{"$f":"IF(DC$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DC2528,0)","v":0},{"$f":"IF(DD$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DD2528,0)","v":0},{"$f":"IF(DE$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DE2528,0)","v":0},{"$f":"IF(DF$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DF2528,0)","v":0},{"$f":"IF(DG$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DG2528,0)","v":0},{"$f":"IF(DH$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DH2528,0)","v":0},{"$f":"IF(DI$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DI2528,0)","v":0},{"$f":"IF(DJ$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DJ2528,0)","v":0},{"$f":"IF(DK$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DK2528,0)","v":0},{"$f":"IF(DL$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DL2528,0)","v":0},{"$f":"IF(DM$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DM2528,0)","v":0},{"$f":"IF(DN$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DN2528,0)","v":0},{"$f":"IF(DO$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DO2528,0)","v":0},{"$f":"IF(DP$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DP2528,0)","v":0},{"$f":"IF(DQ$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DQ2528,0)","v":0},{"$f":"IF(DR$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DR2528,0)","v":0},{"$f":"IF(DS$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DS2528,0)","v":0},{"$f":"IF(DT$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DT2528,0)","v":0},{"$f":"IF(DU$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DU2528,0)","v":0},{"$f":"IF(DV$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DV2528,0)","v":0},{"$f":"IF(DW$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DW2528,0)","v":0},{"$f":"IF(DX$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DX2528,0)","v":0},{"$f":"IF(DY$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DY2528,0)","v":0},{"$f":"IF(DZ$4<=MIN(global!$D$91,global!$D$24),global!$D$129+DZ2528,0)","v":0},{"$f":"IF(EA$4<=MIN(global!$D$91,global!$D$24),global!$D$129+EA2528,0)","v":0},{"$f":"IF(EB$4<=MIN(global!$D$91,global!$D$24),global!$D$129+EB2528,0)","v":0},{"$f":"IF(EC$4<=MIN(global!$D$91,global!$D$24),global!$D$129+EC2528,0)","v":0},{"$f":"IF(ED$4<=MIN(global!$D$91,global!$D$24),global!$D$129+ED2528,0)","v":0},{"$f":"IF(EE$4<=MIN(global!$D$91,global!$D$24),global!$D$129+EE2528,0)","v":0},{"$f":"IF(EF$4<=MIN(global!$D$91,global!$D$24),global!$D$129+EF2528,0)","v":0},{"$f":"IF(EG$4<=MIN(global!$D$91,global!$D$24),global!$D$129+EG2528,0)","v":0},{"$f":"IF(EH$4<=MIN(global!$D$91,global!$D$24),global!$D$129+EH2528,0)","v":0},{"$f":"IF(EI$4<=MIN(global!$D$91,global!$D$24),global!$D$129+EI2528,0)","v":0}]
[null,null,null,null,"","Total Payment",{"$f":"IF(G$4>MIN(global!$D$91,global!$D$24),0,IF(G$4<=global!$D$88,G2522*G2529/12,PMT(G2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(H$4>MIN(global!$D$91,global!$D$24),0,IF(H$4<=global!$D$88,H2522*H2529/12,PMT(H2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(I$4>MIN(global!$D$91,global!$D$24),0,IF(I$4<=global!$D$88,I2522*I2529/12,PMT(I2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(J$4>MIN(global!$D$91,global!$D$24),0,IF(J$4<=global!$D$88,J2522*J2529/12,PMT(J2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(K$4>MIN(global!$D$91,global!$D$24),0,IF(K$4<=global!$D$88,K2522*K2529/12,PMT(K2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(L$4>MIN(global!$D$91,global!$D$24),0,IF(L$4<=global!$D$88,L2522*L2529/12,PMT(L2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(M$4>MIN(global!$D$91,global!$D$24),0,IF(M$4<=global!$D$88,M2522*M2529/12,PMT(M2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(N$4>MIN(global!$D$91,global!$D$24),0,IF(N$4<=global!$D$88,N2522*N2529/12,PMT(N2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(O$4>MIN(global!$D$91,global!$D$24),0,IF(O$4<=global!$D$88,O2522*O2529/12,PMT(O2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(P$4>MIN(global!$D$91,global!$D$24),0,IF(P$4<=global!$D$88,P2522*P2529/12,PMT(P2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(Q$4>MIN(global!$D$91,global!$D$24),0,IF(Q$4<=global!$D$88,Q2522*Q2529/12,PMT(Q2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(R$4>MIN(global!$D$91,global!$D$24),0,IF(R$4<=global!$D$88,R2522*R2529/12,PMT(R2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(S$4>MIN(global!$D$91,global!$D$24),0,IF(S$4<=global!$D$88,S2522*S2529/12,PMT(S2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(T$4>MIN(global!$D$91,global!$D$24),0,IF(T$4<=global!$D$88,T2522*T2529/12,PMT(T2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(U$4>MIN(global!$D$91,global!$D$24),0,IF(U$4<=global!$D$88,U2522*U2529/12,PMT(U2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(V$4>MIN(global!$D$91,global!$D$24),0,IF(V$4<=global!$D$88,V2522*V2529/12,PMT(V2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(W$4>MIN(global!$D$91,global!$D$24),0,IF(W$4<=global!$D$88,W2522*W2529/12,PMT(W2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(X$4>MIN(global!$D$91,global!$D$24),0,IF(X$4<=global!$D$88,X2522*X2529/12,PMT(X2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(Y$4>MIN(global!$D$91,global!$D$24),0,IF(Y$4<=global!$D$88,Y2522*Y2529/12,PMT(Y2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(Z$4>MIN(global!$D$91,global!$D$24),0,IF(Z$4<=global!$D$88,Z2522*Z2529/12,PMT(Z2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AA$4>MIN(global!$D$91,global!$D$24),0,IF(AA$4<=global!$D$88,AA2522*AA2529/12,PMT(AA2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AB$4>MIN(global!$D$91,global!$D$24),0,IF(AB$4<=global!$D$88,AB2522*AB2529/12,PMT(AB2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AC$4>MIN(global!$D$91,global!$D$24),0,IF(AC$4<=global!$D$88,AC2522*AC2529/12,PMT(AC2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AD$4>MIN(global!$D$91,global!$D$24),0,IF(AD$4<=global!$D$88,AD2522*AD2529/12,PMT(AD2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AE$4>MIN(global!$D$91,global!$D$24),0,IF(AE$4<=global!$D$88,AE2522*AE2529/12,PMT(AE2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AF$4>MIN(global!$D$91,global!$D$24),0,IF(AF$4<=global!$D$88,AF2522*AF2529/12,PMT(AF2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AG$4>MIN(global!$D$91,global!$D$24),0,IF(AG$4<=global!$D$88,AG2522*AG2529/12,PMT(AG2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AH$4>MIN(global!$D$91,global!$D$24),0,IF(AH$4<=global!$D$88,AH2522*AH2529/12,PMT(AH2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AI$4>MIN(global!$D$91,global!$D$24),0,IF(AI$4<=global!$D$88,AI2522*AI2529/12,PMT(AI2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AJ$4>MIN(global!$D$91,global!$D$24),0,IF(AJ$4<=global!$D$88,AJ2522*AJ2529/12,PMT(AJ2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AK$4>MIN(global!$D$91,global!$D$24),0,IF(AK$4<=global!$D$88,AK2522*AK2529/12,PMT(AK2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AL$4>MIN(global!$D$91,global!$D$24),0,IF(AL$4<=global!$D$88,AL2522*AL2529/12,PMT(AL2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AM$4>MIN(global!$D$91,global!$D$24),0,IF(AM$4<=global!$D$88,AM2522*AM2529/12,PMT(AM2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AN$4>MIN(global!$D$91,global!$D$24),0,IF(AN$4<=global!$D$88,AN2522*AN2529/12,PMT(AN2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AO$4>MIN(global!$D$91,global!$D$24),0,IF(AO$4<=global!$D$88,AO2522*AO2529/12,PMT(AO2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AP$4>MIN(global!$D$91,global!$D$24),0,IF(AP$4<=global!$D$88,AP2522*AP2529/12,PMT(AP2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AQ$4>MIN(global!$D$91,global!$D$24),0,IF(AQ$4<=global!$D$88,AQ2522*AQ2529/12,PMT(AQ2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AR$4>MIN(global!$D$91,global!$D$24),0,IF(AR$4<=global!$D$88,AR2522*AR2529/12,PMT(AR2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AS$4>MIN(global!$D$91,global!$D$24),0,IF(AS$4<=global!$D$88,AS2522*AS2529/12,PMT(AS2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AT$4>MIN(global!$D$91,global!$D$24),0,IF(AT$4<=global!$D$88,AT2522*AT2529/12,PMT(AT2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AU$4>MIN(global!$D$91,global!$D$24),0,IF(AU$4<=global!$D$88,AU2522*AU2529/12,PMT(AU2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AV$4>MIN(global!$D$91,global!$D$24),0,IF(AV$4<=global!$D$88,AV2522*AV2529/12,PMT(AV2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AW$4>MIN(global!$D$91,global!$D$24),0,IF(AW$4<=global!$D$88,AW2522*AW2529/12,PMT(AW2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AX$4>MIN(global!$D$91,global!$D$24),0,IF(AX$4<=global!$D$88,AX2522*AX2529/12,PMT(AX2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AY$4>MIN(global!$D$91,global!$D$24),0,IF(AY$4<=global!$D$88,AY2522*AY2529/12,PMT(AY2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(AZ$4>MIN(global!$D$91,global!$D$24),0,IF(AZ$4<=global!$D$88,AZ2522*AZ2529/12,PMT(AZ2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BA$4>MIN(global!$D$91,global!$D$24),0,IF(BA$4<=global!$D$88,BA2522*BA2529/12,PMT(BA2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BB$4>MIN(global!$D$91,global!$D$24),0,IF(BB$4<=global!$D$88,BB2522*BB2529/12,PMT(BB2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BC$4>MIN(global!$D$91,global!$D$24),0,IF(BC$4<=global!$D$88,BC2522*BC2529/12,PMT(BC2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BD$4>MIN(global!$D$91,global!$D$24),0,IF(BD$4<=global!$D$88,BD2522*BD2529/12,PMT(BD2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BE$4>MIN(global!$D$91,global!$D$24),0,IF(BE$4<=global!$D$88,BE2522*BE2529/12,PMT(BE2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BF$4>MIN(global!$D$91,global!$D$24),0,IF(BF$4<=global!$D$88,BF2522*BF2529/12,PMT(BF2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BG$4>MIN(global!$D$91,global!$D$24),0,IF(BG$4<=global!$D$88,BG2522*BG2529/12,PMT(BG2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BH$4>MIN(global!$D$91,global!$D$24),0,IF(BH$4<=global!$D$88,BH2522*BH2529/12,PMT(BH2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BI$4>MIN(global!$D$91,global!$D$24),0,IF(BI$4<=global!$D$88,BI2522*BI2529/12,PMT(BI2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BJ$4>MIN(global!$D$91,global!$D$24),0,IF(BJ$4<=global!$D$88,BJ2522*BJ2529/12,PMT(BJ2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BK$4>MIN(global!$D$91,global!$D$24),0,IF(BK$4<=global!$D$88,BK2522*BK2529/12,PMT(BK2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BL$4>MIN(global!$D$91,global!$D$24),0,IF(BL$4<=global!$D$88,BL2522*BL2529/12,PMT(BL2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BM$4>MIN(global!$D$91,global!$D$24),0,IF(BM$4<=global!$D$88,BM2522*BM2529/12,PMT(BM2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BN$4>MIN(global!$D$91,global!$D$24),0,IF(BN$4<=global!$D$88,BN2522*BN2529/12,PMT(BN2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BO$4>MIN(global!$D$91,global!$D$24),0,IF(BO$4<=global!$D$88,BO2522*BO2529/12,PMT(BO2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BP$4>MIN(global!$D$91,global!$D$24),0,IF(BP$4<=global!$D$88,BP2522*BP2529/12,PMT(BP2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BQ$4>MIN(global!$D$91,global!$D$24),0,IF(BQ$4<=global!$D$88,BQ2522*BQ2529/12,PMT(BQ2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BR$4>MIN(global!$D$91,global!$D$24),0,IF(BR$4<=global!$D$88,BR2522*BR2529/12,PMT(BR2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BS$4>MIN(global!$D$91,global!$D$24),0,IF(BS$4<=global!$D$88,BS2522*BS2529/12,PMT(BS2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BT$4>MIN(global!$D$91,global!$D$24),0,IF(BT$4<=global!$D$88,BT2522*BT2529/12,PMT(BT2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BU$4>MIN(global!$D$91,global!$D$24),0,IF(BU$4<=global!$D$88,BU2522*BU2529/12,PMT(BU2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BV$4>MIN(global!$D$91,global!$D$24),0,IF(BV$4<=global!$D$88,BV2522*BV2529/12,PMT(BV2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BW$4>MIN(global!$D$91,global!$D$24),0,IF(BW$4<=global!$D$88,BW2522*BW2529/12,PMT(BW2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BX$4>MIN(global!$D$91,global!$D$24),0,IF(BX$4<=global!$D$88,BX2522*BX2529/12,PMT(BX2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BY$4>MIN(global!$D$91,global!$D$24),0,IF(BY$4<=global!$D$88,BY2522*BY2529/12,PMT(BY2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(BZ$4>MIN(global!$D$91,global!$D$24),0,IF(BZ$4<=global!$D$88,BZ2522*BZ2529/12,PMT(BZ2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CA$4>MIN(global!$D$91,global!$D$24),0,IF(CA$4<=global!$D$88,CA2522*CA2529/12,PMT(CA2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CB$4>MIN(global!$D$91,global!$D$24),0,IF(CB$4<=global!$D$88,CB2522*CB2529/12,PMT(CB2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CC$4>MIN(global!$D$91,global!$D$24),0,IF(CC$4<=global!$D$88,CC2522*CC2529/12,PMT(CC2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CD$4>MIN(global!$D$91,global!$D$24),0,IF(CD$4<=global!$D$88,CD2522*CD2529/12,PMT(CD2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CE$4>MIN(global!$D$91,global!$D$24),0,IF(CE$4<=global!$D$88,CE2522*CE2529/12,PMT(CE2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CF$4>MIN(global!$D$91,global!$D$24),0,IF(CF$4<=global!$D$88,CF2522*CF2529/12,PMT(CF2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CG$4>MIN(global!$D$91,global!$D$24),0,IF(CG$4<=global!$D$88,CG2522*CG2529/12,PMT(CG2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CH$4>MIN(global!$D$91,global!$D$24),0,IF(CH$4<=global!$D$88,CH2522*CH2529/12,PMT(CH2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CI$4>MIN(global!$D$91,global!$D$24),0,IF(CI$4<=global!$D$88,CI2522*CI2529/12,PMT(CI2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CJ$4>MIN(global!$D$91,global!$D$24),0,IF(CJ$4<=global!$D$88,CJ2522*CJ2529/12,PMT(CJ2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CK$4>MIN(global!$D$91,global!$D$24),0,IF(CK$4<=global!$D$88,CK2522*CK2529/12,PMT(CK2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CL$4>MIN(global!$D$91,global!$D$24),0,IF(CL$4<=global!$D$88,CL2522*CL2529/12,PMT(CL2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CM$4>MIN(global!$D$91,global!$D$24),0,IF(CM$4<=global!$D$88,CM2522*CM2529/12,PMT(CM2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CN$4>MIN(global!$D$91,global!$D$24),0,IF(CN$4<=global!$D$88,CN2522*CN2529/12,PMT(CN2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CO$4>MIN(global!$D$91,global!$D$24),0,IF(CO$4<=global!$D$88,CO2522*CO2529/12,PMT(CO2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CP$4>MIN(global!$D$91,global!$D$24),0,IF(CP$4<=global!$D$88,CP2522*CP2529/12,PMT(CP2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CQ$4>MIN(global!$D$91,global!$D$24),0,IF(CQ$4<=global!$D$88,CQ2522*CQ2529/12,PMT(CQ2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CR$4>MIN(global!$D$91,global!$D$24),0,IF(CR$4<=global!$D$88,CR2522*CR2529/12,PMT(CR2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CS$4>MIN(global!$D$91,global!$D$24),0,IF(CS$4<=global!$D$88,CS2522*CS2529/12,PMT(CS2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CT$4>MIN(global!$D$91,global!$D$24),0,IF(CT$4<=global!$D$88,CT2522*CT2529/12,PMT(CT2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CU$4>MIN(global!$D$91,global!$D$24),0,IF(CU$4<=global!$D$88,CU2522*CU2529/12,PMT(CU2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CV$4>MIN(global!$D$91,global!$D$24),0,IF(CV$4<=global!$D$88,CV2522*CV2529/12,PMT(CV2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CW$4>MIN(global!$D$91,global!$D$24),0,IF(CW$4<=global!$D$88,CW2522*CW2529/12,PMT(CW2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CX$4>MIN(global!$D$91,global!$D$24),0,IF(CX$4<=global!$D$88,CX2522*CX2529/12,PMT(CX2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CY$4>MIN(global!$D$91,global!$D$24),0,IF(CY$4<=global!$D$88,CY2522*CY2529/12,PMT(CY2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(CZ$4>MIN(global!$D$91,global!$D$24),0,IF(CZ$4<=global!$D$88,CZ2522*CZ2529/12,PMT(CZ2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DA$4>MIN(global!$D$91,global!$D$24),0,IF(DA$4<=global!$D$88,DA2522*DA2529/12,PMT(DA2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DB$4>MIN(global!$D$91,global!$D$24),0,IF(DB$4<=global!$D$88,DB2522*DB2529/12,PMT(DB2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DC$4>MIN(global!$D$91,global!$D$24),0,IF(DC$4<=global!$D$88,DC2522*DC2529/12,PMT(DC2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DD$4>MIN(global!$D$91,global!$D$24),0,IF(DD$4<=global!$D$88,DD2522*DD2529/12,PMT(DD2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DE$4>MIN(global!$D$91,global!$D$24),0,IF(DE$4<=global!$D$88,DE2522*DE2529/12,PMT(DE2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DF$4>MIN(global!$D$91,global!$D$24),0,IF(DF$4<=global!$D$88,DF2522*DF2529/12,PMT(DF2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DG$4>MIN(global!$D$91,global!$D$24),0,IF(DG$4<=global!$D$88,DG2522*DG2529/12,PMT(DG2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DH$4>MIN(global!$D$91,global!$D$24),0,IF(DH$4<=global!$D$88,DH2522*DH2529/12,PMT(DH2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DI$4>MIN(global!$D$91,global!$D$24),0,IF(DI$4<=global!$D$88,DI2522*DI2529/12,PMT(DI2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DJ$4>MIN(global!$D$91,global!$D$24),0,IF(DJ$4<=global!$D$88,DJ2522*DJ2529/12,PMT(DJ2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DK$4>MIN(global!$D$91,global!$D$24),0,IF(DK$4<=global!$D$88,DK2522*DK2529/12,PMT(DK2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DL$4>MIN(global!$D$91,global!$D$24),0,IF(DL$4<=global!$D$88,DL2522*DL2529/12,PMT(DL2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DM$4>MIN(global!$D$91,global!$D$24),0,IF(DM$4<=global!$D$88,DM2522*DM2529/12,PMT(DM2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DN$4>MIN(global!$D$91,global!$D$24),0,IF(DN$4<=global!$D$88,DN2522*DN2529/12,PMT(DN2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DO$4>MIN(global!$D$91,global!$D$24),0,IF(DO$4<=global!$D$88,DO2522*DO2529/12,PMT(DO2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DP$4>MIN(global!$D$91,global!$D$24),0,IF(DP$4<=global!$D$88,DP2522*DP2529/12,PMT(DP2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DQ$4>MIN(global!$D$91,global!$D$24),0,IF(DQ$4<=global!$D$88,DQ2522*DQ2529/12,PMT(DQ2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DR$4>MIN(global!$D$91,global!$D$24),0,IF(DR$4<=global!$D$88,DR2522*DR2529/12,PMT(DR2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DS$4>MIN(global!$D$91,global!$D$24),0,IF(DS$4<=global!$D$88,DS2522*DS2529/12,PMT(DS2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DT$4>MIN(global!$D$91,global!$D$24),0,IF(DT$4<=global!$D$88,DT2522*DT2529/12,PMT(DT2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DU$4>MIN(global!$D$91,global!$D$24),0,IF(DU$4<=global!$D$88,DU2522*DU2529/12,PMT(DU2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DV$4>MIN(global!$D$91,global!$D$24),0,IF(DV$4<=global!$D$88,DV2522*DV2529/12,PMT(DV2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DW$4>MIN(global!$D$91,global!$D$24),0,IF(DW$4<=global!$D$88,DW2522*DW2529/12,PMT(DW2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DX$4>MIN(global!$D$91,global!$D$24),0,IF(DX$4<=global!$D$88,DX2522*DX2529/12,PMT(DX2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DY$4>MIN(global!$D$91,global!$D$24),0,IF(DY$4<=global!$D$88,DY2522*DY2529/12,PMT(DY2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(DZ$4>MIN(global!$D$91,global!$D$24),0,IF(DZ$4<=global!$D$88,DZ2522*DZ2529/12,PMT(DZ2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(EA$4>MIN(global!$D$91,global!$D$24),0,IF(EA$4<=global!$D$88,EA2522*EA2529/12,PMT(EA2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(EB$4>MIN(global!$D$91,global!$D$24),0,IF(EB$4<=global!$D$88,EB2522*EB2529/12,PMT(EB2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(EC$4>MIN(global!$D$91,global!$D$24),0,IF(EC$4<=global!$D$88,EC2522*EC2529/12,PMT(EC2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(ED$4>MIN(global!$D$91,global!$D$24),0,IF(ED$4<=global!$D$88,ED2522*ED2529/12,PMT(ED2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(EE$4>MIN(global!$D$91,global!$D$24),0,IF(EE$4<=global!$D$88,EE2522*EE2529/12,PMT(EE2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(EF$4>MIN(global!$D$91,global!$D$24),0,IF(EF$4<=global!$D$88,EF2522*EF2529/12,PMT(EF2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(EG$4>MIN(global!$D$91,global!$D$24),0,IF(EG$4<=global!$D$88,EG2522*EG2529/12,PMT(EG2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(EH$4>MIN(global!$D$91,global!$D$24),0,IF(EH$4<=global!$D$88,EH2522*EH2529/12,PMT(EH2529/12,global!$D$90,-global!$D$82,,0)))","v":0},{"$f":"IF(EI$4>MIN(global!$D$91,global!$D$24),0,IF(EI$4<=global!$D$88,EI2522*EI2529/12,PMT(EI2529/12,global!$D$90,-global!$D$82,,0)))","v":0}]
[null,null,null,null,"","Interest Payment",{"$f":"G2529*G2522/12*-1","v":0},{"$f":"H2529*H2522/12*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT2529*BT2522/12*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF2529*EF2522/12*-1","v":0},0,0,0]
[null,null,null,null,""]
[null,null,null,null,"","Refinance Loan"]
[null,null,null,null,"","Begin Balance",0,{"$f":"G2538","v":0},{"$f":"H2538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT2538","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF2538","v":0},0,0]
[null,null,null,null,"","Issuance",0,{"$f":"IF(AND(H$6=1,global!$C$91<global!$C$121,cf_detail!H$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(I$6=1,global!$C$91<global!$C$121,cf_detail!I$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(J$6=1,global!$C$91<global!$C$121,cf_detail!J$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(K$6=1,global!$C$91<global!$C$121,cf_detail!K$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(L$6=1,global!$C$91<global!$C$121,cf_detail!L$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(M$6=1,global!$C$91<global!$C$121,cf_detail!M$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(N$6=1,global!$C$91<global!$C$121,cf_detail!N$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(O$6=1,global!$C$91<global!$C$121,cf_detail!O$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(P$6=1,global!$C$91<global!$C$121,cf_detail!P$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(Q$6=1,global!$C$91<global!$C$121,cf_detail!Q$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(R$6=1,global!$C$91<global!$C$121,cf_detail!R$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(S$6=1,global!$C$91<global!$C$121,cf_detail!S$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(T$6=1,global!$C$91<global!$C$121,cf_detail!T$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(U$6=1,global!$C$91<global!$C$121,cf_detail!U$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(V$6=1,global!$C$91<global!$C$121,cf_detail!V$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(W$6=1,global!$C$91<global!$C$121,cf_detail!W$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(X$6=1,global!$C$91<global!$C$121,cf_detail!X$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(Y$6=1,global!$C$91<global!$C$121,cf_detail!Y$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(Z$6=1,global!$C$91<global!$C$121,cf_detail!Z$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AA$6=1,global!$C$91<global!$C$121,cf_detail!AA$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AB$6=1,global!$C$91<global!$C$121,cf_detail!AB$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AC$6=1,global!$C$91<global!$C$121,cf_detail!AC$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AD$6=1,global!$C$91<global!$C$121,cf_detail!AD$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AE$6=1,global!$C$91<global!$C$121,cf_detail!AE$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AF$6=1,global!$C$91<global!$C$121,cf_detail!AF$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AG$6=1,global!$C$91<global!$C$121,cf_detail!AG$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AH$6=1,global!$C$91<global!$C$121,cf_detail!AH$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AI$6=1,global!$C$91<global!$C$121,cf_detail!AI$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AJ$6=1,global!$C$91<global!$C$121,cf_detail!AJ$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AK$6=1,global!$C$91<global!$C$121,cf_detail!AK$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AL$6=1,global!$C$91<global!$C$121,cf_detail!AL$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AM$6=1,global!$C$91<global!$C$121,cf_detail!AM$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AN$6=1,global!$C$91<global!$C$121,cf_detail!AN$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AO$6=1,global!$C$91<global!$C$121,cf_detail!AO$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AP$6=1,global!$C$91<global!$C$121,cf_detail!AP$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AQ$6=1,global!$C$91<global!$C$121,cf_detail!AQ$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AR$6=1,global!$C$91<global!$C$121,cf_detail!AR$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AS$6=1,global!$C$91<global!$C$121,cf_detail!AS$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AT$6=1,global!$C$91<global!$C$121,cf_detail!AT$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AU$6=1,global!$C$91<global!$C$121,cf_detail!AU$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AV$6=1,global!$C$91<global!$C$121,cf_detail!AV$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AW$6=1,global!$C$91<global!$C$121,cf_detail!AW$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AX$6=1,global!$C$91<global!$C$121,cf_detail!AX$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AY$6=1,global!$C$91<global!$C$121,cf_detail!AY$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(AZ$6=1,global!$C$91<global!$C$121,cf_detail!AZ$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BA$6=1,global!$C$91<global!$C$121,cf_detail!BA$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BB$6=1,global!$C$91<global!$C$121,cf_detail!BB$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BC$6=1,global!$C$91<global!$C$121,cf_detail!BC$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BD$6=1,global!$C$91<global!$C$121,cf_detail!BD$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BE$6=1,global!$C$91<global!$C$121,cf_detail!BE$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BF$6=1,global!$C$91<global!$C$121,cf_detail!BF$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BG$6=1,global!$C$91<global!$C$121,cf_detail!BG$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BH$6=1,global!$C$91<global!$C$121,cf_detail!BH$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BI$6=1,global!$C$91<global!$C$121,cf_detail!BI$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BJ$6=1,global!$C$91<global!$C$121,cf_detail!BJ$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BK$6=1,global!$C$91<global!$C$121,cf_detail!BK$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BL$6=1,global!$C$91<global!$C$121,cf_detail!BL$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BM$6=1,global!$C$91<global!$C$121,cf_detail!BM$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BN$6=1,global!$C$91<global!$C$121,cf_detail!BN$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BO$6=1,global!$C$91<global!$C$121,cf_detail!BO$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BP$6=1,global!$C$91<global!$C$121,cf_detail!BP$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BQ$6=1,global!$C$91<global!$C$121,cf_detail!BQ$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BR$6=1,global!$C$91<global!$C$121,cf_detail!BR$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BS$6=1,global!$C$91<global!$C$121,cf_detail!BS$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BT$6=1,global!$C$91<global!$C$121,cf_detail!BT$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BU$6=1,global!$C$91<global!$C$121,cf_detail!BU$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BV$6=1,global!$C$91<global!$C$121,cf_detail!BV$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BW$6=1,global!$C$91<global!$C$121,cf_detail!BW$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BX$6=1,global!$C$91<global!$C$121,cf_detail!BX$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BY$6=1,global!$C$91<global!$C$121,cf_detail!BY$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(BZ$6=1,global!$C$91<global!$C$121,cf_detail!BZ$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CA$6=1,global!$C$91<global!$C$121,cf_detail!CA$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CB$6=1,global!$C$91<global!$C$121,cf_detail!CB$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CC$6=1,global!$C$91<global!$C$121,cf_detail!CC$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CD$6=1,global!$C$91<global!$C$121,cf_detail!CD$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CE$6=1,global!$C$91<global!$C$121,cf_detail!CE$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CF$6=1,global!$C$91<global!$C$121,cf_detail!CF$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CG$6=1,global!$C$91<global!$C$121,cf_detail!CG$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CH$6=1,global!$C$91<global!$C$121,cf_detail!CH$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CI$6=1,global!$C$91<global!$C$121,cf_detail!CI$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CJ$6=1,global!$C$91<global!$C$121,cf_detail!CJ$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CK$6=1,global!$C$91<global!$C$121,cf_detail!CK$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CL$6=1,global!$C$91<global!$C$121,cf_detail!CL$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CM$6=1,global!$C$91<global!$C$121,cf_detail!CM$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CN$6=1,global!$C$91<global!$C$121,cf_detail!CN$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CO$6=1,global!$C$91<global!$C$121,cf_detail!CO$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CP$6=1,global!$C$91<global!$C$121,cf_detail!CP$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CQ$6=1,global!$C$91<global!$C$121,cf_detail!CQ$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CR$6=1,global!$C$91<global!$C$121,cf_detail!CR$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CS$6=1,global!$C$91<global!$C$121,cf_detail!CS$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CT$6=1,global!$C$91<global!$C$121,cf_detail!CT$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CU$6=1,global!$C$91<global!$C$121,cf_detail!CU$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CV$6=1,global!$C$91<global!$C$121,cf_detail!CV$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CW$6=1,global!$C$91<global!$C$121,cf_detail!CW$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CX$6=1,global!$C$91<global!$C$121,cf_detail!CX$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CY$6=1,global!$C$91<global!$C$121,cf_detail!CY$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(CZ$6=1,global!$C$91<global!$C$121,cf_detail!CZ$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DA$6=1,global!$C$91<global!$C$121,cf_detail!DA$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DB$6=1,global!$C$91<global!$C$121,cf_detail!DB$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DC$6=1,global!$C$91<global!$C$121,cf_detail!DC$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DD$6=1,global!$C$91<global!$C$121,cf_detail!DD$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DE$6=1,global!$C$91<global!$C$121,cf_detail!DE$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DF$6=1,global!$C$91<global!$C$121,cf_detail!DF$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DG$6=1,global!$C$91<global!$C$121,cf_detail!DG$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DH$6=1,global!$C$91<global!$C$121,cf_detail!DH$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DI$6=1,global!$C$91<global!$C$121,cf_detail!DI$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DJ$6=1,global!$C$91<global!$C$121,cf_detail!DJ$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DK$6=1,global!$C$91<global!$C$121,cf_detail!DK$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DL$6=1,global!$C$91<global!$C$121,cf_detail!DL$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DM$6=1,global!$C$91<global!$C$121,cf_detail!DM$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DN$6=1,global!$C$91<global!$C$121,cf_detail!DN$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DO$6=1,global!$C$91<global!$C$121,cf_detail!DO$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DP$6=1,global!$C$91<global!$C$121,cf_detail!DP$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DQ$6=1,global!$C$91<global!$C$121,cf_detail!DQ$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DR$6=1,global!$C$91<global!$C$121,cf_detail!DR$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DS$6=1,global!$C$91<global!$C$121,cf_detail!DS$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DT$6=1,global!$C$91<global!$C$121,cf_detail!DT$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DU$6=1,global!$C$91<global!$C$121,cf_detail!DU$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DV$6=1,global!$C$91<global!$C$121,cf_detail!DV$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DW$6=1,global!$C$91<global!$C$121,cf_detail!DW$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DX$6=1,global!$C$91<global!$C$121,cf_detail!DX$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DY$6=1,global!$C$91<global!$C$121,cf_detail!DY$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(DZ$6=1,global!$C$91<global!$C$121,cf_detail!DZ$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(EA$6=1,global!$C$91<global!$C$121,cf_detail!EA$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(EB$6=1,global!$C$91<global!$C$121,cf_detail!EB$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(EC$6=1,global!$C$91<global!$C$121,cf_detail!EC$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(ED$6=1,global!$C$91<global!$C$121,cf_detail!ED$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(EE$6=1,global!$C$91<global!$C$121,cf_detail!EE$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(EF$6=1,global!$C$91<global!$C$121,cf_detail!EF$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(EG$6=1,global!$C$91<global!$C$121,cf_detail!EG$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(EH$6=1,global!$C$91<global!$C$121,cf_detail!EH$4=global!$E$92),global!$E$82,0)","v":0},{"$f":"IF(AND(EI$6=1,global!$C$91<global!$C$121,cf_detail!EI$4=global!$E$92),global!$E$82,0)","v":0}]
[null,null,null,null,"","Amortizaton",{"$f":"IF(G$4<=(global!$E$92+global!$E$88),0,(G2542+G2543)*-1)","v":0},{"$f":"IF(H$4<=(global!$E$92+global!$E$88),0,(H2542+H2543)*-1)","v":0},{"$f":"IF(I$4<=(global!$E$92+global!$E$88),0,(I2542+I2543)*-1)","v":0},{"$f":"IF(J$4<=(global!$E$92+global!$E$88),0,(J2542+J2543)*-1)","v":0},{"$f":"IF(K$4<=(global!$E$92+global!$E$88),0,(K2542+K2543)*-1)","v":0},{"$f":"IF(L$4<=(global!$E$92+global!$E$88),0,(L2542+L2543)*-1)","v":0},{"$f":"IF(M$4<=(global!$E$92+global!$E$88),0,(M2542+M2543)*-1)","v":0},{"$f":"IF(N$4<=(global!$E$92+global!$E$88),0,(N2542+N2543)*-1)","v":0},{"$f":"IF(O$4<=(global!$E$92+global!$E$88),0,(O2542+O2543)*-1)","v":0},{"$f":"IF(P$4<=(global!$E$92+global!$E$88),0,(P2542+P2543)*-1)","v":0},{"$f":"IF(Q$4<=(global!$E$92+global!$E$88),0,(Q2542+Q2543)*-1)","v":0},{"$f":"IF(R$4<=(global!$E$92+global!$E$88),0,(R2542+R2543)*-1)","v":0},{"$f":"IF(S$4<=(global!$E$92+global!$E$88),0,(S2542+S2543)*-1)","v":0},{"$f":"IF(T$4<=(global!$E$92+global!$E$88),0,(T2542+T2543)*-1)","v":0},{"$f":"IF(U$4<=(global!$E$92+global!$E$88),0,(U2542+U2543)*-1)","v":0},{"$f":"IF(V$4<=(global!$E$92+global!$E$88),0,(V2542+V2543)*-1)","v":0},{"$f":"IF(W$4<=(global!$E$92+global!$E$88),0,(W2542+W2543)*-1)","v":0},{"$f":"IF(X$4<=(global!$E$92+global!$E$88),0,(X2542+X2543)*-1)","v":0},{"$f":"IF(Y$4<=(global!$E$92+global!$E$88),0,(Y2542+Y2543)*-1)","v":0},{"$f":"IF(Z$4<=(global!$E$92+global!$E$88),0,(Z2542+Z2543)*-1)","v":0},{"$f":"IF(AA$4<=(global!$E$92+global!$E$88),0,(AA2542+AA2543)*-1)","v":0},{"$f":"IF(AB$4<=(global!$E$92+global!$E$88),0,(AB2542+AB2543)*-1)","v":0},{"$f":"IF(AC$4<=(global!$E$92+global!$E$88),0,(AC2542+AC2543)*-1)","v":0},{"$f":"IF(AD$4<=(global!$E$92+global!$E$88),0,(AD2542+AD2543)*-1)","v":0},{"$f":"IF(AE$4<=(global!$E$92+global!$E$88),0,(AE2542+AE2543)*-1)","v":0},{"$f":"IF(AF$4<=(global!$E$92+global!$E$88),0,(AF2542+AF2543)*-1)","v":0},{"$f":"IF(AG$4<=(global!$E$92+global!$E$88),0,(AG2542+AG2543)*-1)","v":0},{"$f":"IF(AH$4<=(global!$E$92+global!$E$88),0,(AH2542+AH2543)*-1)","v":0},{"$f":"IF(AI$4<=(global!$E$92+global!$E$88),0,(AI2542+AI2543)*-1)","v":0},{"$f":"IF(AJ$4<=(global!$E$92+global!$E$88),0,(AJ2542+AJ2543)*-1)","v":0},{"$f":"IF(AK$4<=(global!$E$92+global!$E$88),0,(AK2542+AK2543)*-1)","v":0},{"$f":"IF(AL$4<=(global!$E$92+global!$E$88),0,(AL2542+AL2543)*-1)","v":0},{"$f":"IF(AM$4<=(global!$E$92+global!$E$88),0,(AM2542+AM2543)*-1)","v":0},{"$f":"IF(AN$4<=(global!$E$92+global!$E$88),0,(AN2542+AN2543)*-1)","v":0},{"$f":"IF(AO$4<=(global!$E$92+global!$E$88),0,(AO2542+AO2543)*-1)","v":0},{"$f":"IF(AP$4<=(global!$E$92+global!$E$88),0,(AP2542+AP2543)*-1)","v":0},{"$f":"IF(AQ$4<=(global!$E$92+global!$E$88),0,(AQ2542+AQ2543)*-1)","v":0},{"$f":"IF(AR$4<=(global!$E$92+global!$E$88),0,(AR2542+AR2543)*-1)","v":0},{"$f":"IF(AS$4<=(global!$E$92+global!$E$88),0,(AS2542+AS2543)*-1)","v":0},{"$f":"IF(AT$4<=(global!$E$92+global!$E$88),0,(AT2542+AT2543)*-1)","v":0},{"$f":"IF(AU$4<=(global!$E$92+global!$E$88),0,(AU2542+AU2543)*-1)","v":0},{"$f":"IF(AV$4<=(global!$E$92+global!$E$88),0,(AV2542+AV2543)*-1)","v":0},{"$f":"IF(AW$4<=(global!$E$92+global!$E$88),0,(AW2542+AW2543)*-1)","v":0},{"$f":"IF(AX$4<=(global!$E$92+global!$E$88),0,(AX2542+AX2543)*-1)","v":0},{"$f":"IF(AY$4<=(global!$E$92+global!$E$88),0,(AY2542+AY2543)*-1)","v":0},{"$f":"IF(AZ$4<=(global!$E$92+global!$E$88),0,(AZ2542+AZ2543)*-1)","v":0},{"$f":"IF(BA$4<=(global!$E$92+global!$E$88),0,(BA2542+BA2543)*-1)","v":0},{"$f":"IF(BB$4<=(global!$E$92+global!$E$88),0,(BB2542+BB2543)*-1)","v":0},{"$f":"IF(BC$4<=(global!$E$92+global!$E$88),0,(BC2542+BC2543)*-1)","v":0},{"$f":"IF(BD$4<=(global!$E$92+global!$E$88),0,(BD2542+BD2543)*-1)","v":0},{"$f":"IF(BE$4<=(global!$E$92+global!$E$88),0,(BE2542+BE2543)*-1)","v":0},{"$f":"IF(BF$4<=(global!$E$92+global!$E$88),0,(BF2542+BF2543)*-1)","v":0},{"$f":"IF(BG$4<=(global!$E$92+global!$E$88),0,(BG2542+BG2543)*-1)","v":0},{"$f":"IF(BH$4<=(global!$E$92+global!$E$88),0,(BH2542+BH2543)*-1)","v":0},{"$f":"IF(BI$4<=(global!$E$92+global!$E$88),0,(BI2542+BI2543)*-1)","v":0},{"$f":"IF(BJ$4<=(global!$E$92+global!$E$88),0,(BJ2542+BJ2543)*-1)","v":0},{"$f":"IF(BK$4<=(global!$E$92+global!$E$88),0,(BK2542+BK2543)*-1)","v":0},{"$f":"IF(BL$4<=(global!$E$92+global!$E$88),0,(BL2542+BL2543)*-1)","v":0},{"$f":"IF(BM$4<=(global!$E$92+global!$E$88),0,(BM2542+BM2543)*-1)","v":0},{"$f":"IF(BN$4<=(global!$E$92+global!$E$88),0,(BN2542+BN2543)*-1)","v":0},{"$f":"IF(BO$4<=(global!$E$92+global!$E$88),0,(BO2542+BO2543)*-1)","v":0},{"$f":"IF(BP$4<=(global!$E$92+global!$E$88),0,(BP2542+BP2543)*-1)","v":0},{"$f":"IF(BQ$4<=(global!$E$92+global!$E$88),0,(BQ2542+BQ2543)*-1)","v":0},{"$f":"IF(BR$4<=(global!$E$92+global!$E$88),0,(BR2542+BR2543)*-1)","v":0},{"$f":"IF(BS$4<=(global!$E$92+global!$E$88),0,(BS2542+BS2543)*-1)","v":0},{"$f":"IF(BT$4<=(global!$E$92+global!$E$88),0,(BT2542+BT2543)*-1)","v":0},{"$f":"IF(BU$4<=(global!$E$92+global!$E$88),0,(BU2542+BU2543)*-1)","v":0},{"$f":"IF(BV$4<=(global!$E$92+global!$E$88),0,(BV2542+BV2543)*-1)","v":0},{"$f":"IF(BW$4<=(global!$E$92+global!$E$88),0,(BW2542+BW2543)*-1)","v":0},{"$f":"IF(BX$4<=(global!$E$92+global!$E$88),0,(BX2542+BX2543)*-1)","v":0},{"$f":"IF(BY$4<=(global!$E$92+global!$E$88),0,(BY2542+BY2543)*-1)","v":0},{"$f":"IF(BZ$4<=(global!$E$92+global!$E$88),0,(BZ2542+BZ2543)*-1)","v":0},{"$f":"IF(CA$4<=(global!$E$92+global!$E$88),0,(CA2542+CA2543)*-1)","v":0},{"$f":"IF(CB$4<=(global!$E$92+global!$E$88),0,(CB2542+CB2543)*-1)","v":0},{"$f":"IF(CC$4<=(global!$E$92+global!$E$88),0,(CC2542+CC2543)*-1)","v":0},{"$f":"IF(CD$4<=(global!$E$92+global!$E$88),0,(CD2542+CD2543)*-1)","v":0},{"$f":"IF(CE$4<=(global!$E$92+global!$E$88),0,(CE2542+CE2543)*-1)","v":0},{"$f":"IF(CF$4<=(global!$E$92+global!$E$88),0,(CF2542+CF2543)*-1)","v":0},{"$f":"IF(CG$4<=(global!$E$92+global!$E$88),0,(CG2542+CG2543)*-1)","v":0},{"$f":"IF(CH$4<=(global!$E$92+global!$E$88),0,(CH2542+CH2543)*-1)","v":0},{"$f":"IF(CI$4<=(global!$E$92+global!$E$88),0,(CI2542+CI2543)*-1)","v":0},{"$f":"IF(CJ$4<=(global!$E$92+global!$E$88),0,(CJ2542+CJ2543)*-1)","v":0},{"$f":"IF(CK$4<=(global!$E$92+global!$E$88),0,(CK2542+CK2543)*-1)","v":0},{"$f":"IF(CL$4<=(global!$E$92+global!$E$88),0,(CL2542+CL2543)*-1)","v":0},{"$f":"IF(CM$4<=(global!$E$92+global!$E$88),0,(CM2542+CM2543)*-1)","v":0},{"$f":"IF(CN$4<=(global!$E$92+global!$E$88),0,(CN2542+CN2543)*-1)","v":0},{"$f":"IF(CO$4<=(global!$E$92+global!$E$88),0,(CO2542+CO2543)*-1)","v":0},{"$f":"IF(CP$4<=(global!$E$92+global!$E$88),0,(CP2542+CP2543)*-1)","v":0},{"$f":"IF(CQ$4<=(global!$E$92+global!$E$88),0,(CQ2542+CQ2543)*-1)","v":0},{"$f":"IF(CR$4<=(global!$E$92+global!$E$88),0,(CR2542+CR2543)*-1)","v":0},{"$f":"IF(CS$4<=(global!$E$92+global!$E$88),0,(CS2542+CS2543)*-1)","v":0},{"$f":"IF(CT$4<=(global!$E$92+global!$E$88),0,(CT2542+CT2543)*-1)","v":0},{"$f":"IF(CU$4<=(global!$E$92+global!$E$88),0,(CU2542+CU2543)*-1)","v":0},{"$f":"IF(CV$4<=(global!$E$92+global!$E$88),0,(CV2542+CV2543)*-1)","v":0},{"$f":"IF(CW$4<=(global!$E$92+global!$E$88),0,(CW2542+CW2543)*-1)","v":0},{"$f":"IF(CX$4<=(global!$E$92+global!$E$88),0,(CX2542+CX2543)*-1)","v":0},{"$f":"IF(CY$4<=(global!$E$92+global!$E$88),0,(CY2542+CY2543)*-1)","v":0},{"$f":"IF(CZ$4<=(global!$E$92+global!$E$88),0,(CZ2542+CZ2543)*-1)","v":0},{"$f":"IF(DA$4<=(global!$E$92+global!$E$88),0,(DA2542+DA2543)*-1)","v":0},{"$f":"IF(DB$4<=(global!$E$92+global!$E$88),0,(DB2542+DB2543)*-1)","v":0},{"$f":"IF(DC$4<=(global!$E$92+global!$E$88),0,(DC2542+DC2543)*-1)","v":0},{"$f":"IF(DD$4<=(global!$E$92+global!$E$88),0,(DD2542+DD2543)*-1)","v":0},{"$f":"IF(DE$4<=(global!$E$92+global!$E$88),0,(DE2542+DE2543)*-1)","v":0},{"$f":"IF(DF$4<=(global!$E$92+global!$E$88),0,(DF2542+DF2543)*-1)","v":0},{"$f":"IF(DG$4<=(global!$E$92+global!$E$88),0,(DG2542+DG2543)*-1)","v":0},{"$f":"IF(DH$4<=(global!$E$92+global!$E$88),0,(DH2542+DH2543)*-1)","v":0},{"$f":"IF(DI$4<=(global!$E$92+global!$E$88),0,(DI2542+DI2543)*-1)","v":0},{"$f":"IF(DJ$4<=(global!$E$92+global!$E$88),0,(DJ2542+DJ2543)*-1)","v":0},{"$f":"IF(DK$4<=(global!$E$92+global!$E$88),0,(DK2542+DK2543)*-1)","v":0},{"$f":"IF(DL$4<=(global!$E$92+global!$E$88),0,(DL2542+DL2543)*-1)","v":0},{"$f":"IF(DM$4<=(global!$E$92+global!$E$88),0,(DM2542+DM2543)*-1)","v":0},{"$f":"IF(DN$4<=(global!$E$92+global!$E$88),0,(DN2542+DN2543)*-1)","v":0},{"$f":"IF(DO$4<=(global!$E$92+global!$E$88),0,(DO2542+DO2543)*-1)","v":0},{"$f":"IF(DP$4<=(global!$E$92+global!$E$88),0,(DP2542+DP2543)*-1)","v":0},{"$f":"IF(DQ$4<=(global!$E$92+global!$E$88),0,(DQ2542+DQ2543)*-1)","v":0},{"$f":"IF(DR$4<=(global!$E$92+global!$E$88),0,(DR2542+DR2543)*-1)","v":0},{"$f":"IF(DS$4<=(global!$E$92+global!$E$88),0,(DS2542+DS2543)*-1)","v":0},{"$f":"IF(DT$4<=(global!$E$92+global!$E$88),0,(DT2542+DT2543)*-1)","v":0},{"$f":"IF(DU$4<=(global!$E$92+global!$E$88),0,(DU2542+DU2543)*-1)","v":0},{"$f":"IF(DV$4<=(global!$E$92+global!$E$88),0,(DV2542+DV2543)*-1)","v":0},{"$f":"IF(DW$4<=(global!$E$92+global!$E$88),0,(DW2542+DW2543)*-1)","v":0},{"$f":"IF(DX$4<=(global!$E$92+global!$E$88),0,(DX2542+DX2543)*-1)","v":0},{"$f":"IF(DY$4<=(global!$E$92+global!$E$88),0,(DY2542+DY2543)*-1)","v":0},{"$f":"IF(DZ$4<=(global!$E$92+global!$E$88),0,(DZ2542+DZ2543)*-1)","v":0},{"$f":"IF(EA$4<=(global!$E$92+global!$E$88),0,(EA2542+EA2543)*-1)","v":0},{"$f":"IF(EB$4<=(global!$E$92+global!$E$88),0,(EB2542+EB2543)*-1)","v":0},{"$f":"IF(EC$4<=(global!$E$92+global!$E$88),0,(EC2542+EC2543)*-1)","v":0},{"$f":"IF(ED$4<=(global!$E$92+global!$E$88),0,(ED2542+ED2543)*-1)","v":0},{"$f":"IF(EE$4<=(global!$E$92+global!$E$88),0,(EE2542+EE2543)*-1)","v":0},{"$f":"IF(EF$4<=(global!$E$92+global!$E$88),0,(EF2542+EF2543)*-1)","v":0},{"$f":"IF(EG$4<=(global!$E$92+global!$E$88),0,(EG2542+EG2543)*-1)","v":0},{"$f":"IF(EH$4<=(global!$E$92+global!$E$88),0,(EH2542+EH2543)*-1)","v":0},{"$f":"IF(EI$4<=(global!$E$92+global!$E$88),0,(EI2542+EI2543)*-1)","v":0}]
[null,null,null,null,"","Loan Payoff",{"$f":"IF(G$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!G2534+cf_detail!G2536+cf_detail!G2535)*-1,0)","v":0},{"$f":"IF(H$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!H2534+cf_detail!H2536+cf_detail!H2535)*-1,0)","v":0},{"$f":"IF(I$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!I2534+cf_detail!I2536+cf_detail!I2535)*-1,0)","v":0},{"$f":"IF(J$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!J2534+cf_detail!J2536+cf_detail!J2535)*-1,0)","v":0},{"$f":"IF(K$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!K2534+cf_detail!K2536+cf_detail!K2535)*-1,0)","v":0},{"$f":"IF(L$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!L2534+cf_detail!L2536+cf_detail!L2535)*-1,0)","v":0},{"$f":"IF(M$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!M2534+cf_detail!M2536+cf_detail!M2535)*-1,0)","v":0},{"$f":"IF(N$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!N2534+cf_detail!N2536+cf_detail!N2535)*-1,0)","v":0},{"$f":"IF(O$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!O2534+cf_detail!O2536+cf_detail!O2535)*-1,0)","v":0},{"$f":"IF(P$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!P2534+cf_detail!P2536+cf_detail!P2535)*-1,0)","v":0},{"$f":"IF(Q$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!Q2534+cf_detail!Q2536+cf_detail!Q2535)*-1,0)","v":0},{"$f":"IF(R$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!R2534+cf_detail!R2536+cf_detail!R2535)*-1,0)","v":0},{"$f":"IF(S$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!S2534+cf_detail!S2536+cf_detail!S2535)*-1,0)","v":0},{"$f":"IF(T$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!T2534+cf_detail!T2536+cf_detail!T2535)*-1,0)","v":0},{"$f":"IF(U$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!U2534+cf_detail!U2536+cf_detail!U2535)*-1,0)","v":0},{"$f":"IF(V$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!V2534+cf_detail!V2536+cf_detail!V2535)*-1,0)","v":0},{"$f":"IF(W$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!W2534+cf_detail!W2536+cf_detail!W2535)*-1,0)","v":0},{"$f":"IF(X$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!X2534+cf_detail!X2536+cf_detail!X2535)*-1,0)","v":0},{"$f":"IF(Y$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!Y2534+cf_detail!Y2536+cf_detail!Y2535)*-1,0)","v":0},{"$f":"IF(Z$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!Z2534+cf_detail!Z2536+cf_detail!Z2535)*-1,0)","v":0},{"$f":"IF(AA$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AA2534+cf_detail!AA2536+cf_detail!AA2535)*-1,0)","v":0},{"$f":"IF(AB$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AB2534+cf_detail!AB2536+cf_detail!AB2535)*-1,0)","v":0},{"$f":"IF(AC$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AC2534+cf_detail!AC2536+cf_detail!AC2535)*-1,0)","v":0},{"$f":"IF(AD$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AD2534+cf_detail!AD2536+cf_detail!AD2535)*-1,0)","v":0},{"$f":"IF(AE$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AE2534+cf_detail!AE2536+cf_detail!AE2535)*-1,0)","v":0},{"$f":"IF(AF$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AF2534+cf_detail!AF2536+cf_detail!AF2535)*-1,0)","v":0},{"$f":"IF(AG$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AG2534+cf_detail!AG2536+cf_detail!AG2535)*-1,0)","v":0},{"$f":"IF(AH$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AH2534+cf_detail!AH2536+cf_detail!AH2535)*-1,0)","v":0},{"$f":"IF(AI$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AI2534+cf_detail!AI2536+cf_detail!AI2535)*-1,0)","v":0},{"$f":"IF(AJ$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AJ2534+cf_detail!AJ2536+cf_detail!AJ2535)*-1,0)","v":0},{"$f":"IF(AK$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AK2534+cf_detail!AK2536+cf_detail!AK2535)*-1,0)","v":0},{"$f":"IF(AL$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AL2534+cf_detail!AL2536+cf_detail!AL2535)*-1,0)","v":0},{"$f":"IF(AM$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AM2534+cf_detail!AM2536+cf_detail!AM2535)*-1,0)","v":0},{"$f":"IF(AN$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AN2534+cf_detail!AN2536+cf_detail!AN2535)*-1,0)","v":0},{"$f":"IF(AO$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AO2534+cf_detail!AO2536+cf_detail!AO2535)*-1,0)","v":0},{"$f":"IF(AP$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AP2534+cf_detail!AP2536+cf_detail!AP2535)*-1,0)","v":0},{"$f":"IF(AQ$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AQ2534+cf_detail!AQ2536+cf_detail!AQ2535)*-1,0)","v":0},{"$f":"IF(AR$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AR2534+cf_detail!AR2536+cf_detail!AR2535)*-1,0)","v":0},{"$f":"IF(AS$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AS2534+cf_detail!AS2536+cf_detail!AS2535)*-1,0)","v":0},{"$f":"IF(AT$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AT2534+cf_detail!AT2536+cf_detail!AT2535)*-1,0)","v":0},{"$f":"IF(AU$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AU2534+cf_detail!AU2536+cf_detail!AU2535)*-1,0)","v":0},{"$f":"IF(AV$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AV2534+cf_detail!AV2536+cf_detail!AV2535)*-1,0)","v":0},{"$f":"IF(AW$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AW2534+cf_detail!AW2536+cf_detail!AW2535)*-1,0)","v":0},{"$f":"IF(AX$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AX2534+cf_detail!AX2536+cf_detail!AX2535)*-1,0)","v":0},{"$f":"IF(AY$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AY2534+cf_detail!AY2536+cf_detail!AY2535)*-1,0)","v":0},{"$f":"IF(AZ$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!AZ2534+cf_detail!AZ2536+cf_detail!AZ2535)*-1,0)","v":0},{"$f":"IF(BA$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BA2534+cf_detail!BA2536+cf_detail!BA2535)*-1,0)","v":0},{"$f":"IF(BB$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BB2534+cf_detail!BB2536+cf_detail!BB2535)*-1,0)","v":0},{"$f":"IF(BC$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BC2534+cf_detail!BC2536+cf_detail!BC2535)*-1,0)","v":0},{"$f":"IF(BD$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BD2534+cf_detail!BD2536+cf_detail!BD2535)*-1,0)","v":0},{"$f":"IF(BE$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BE2534+cf_detail!BE2536+cf_detail!BE2535)*-1,0)","v":0},{"$f":"IF(BF$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BF2534+cf_detail!BF2536+cf_detail!BF2535)*-1,0)","v":0},{"$f":"IF(BG$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BG2534+cf_detail!BG2536+cf_detail!BG2535)*-1,0)","v":0},{"$f":"IF(BH$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BH2534+cf_detail!BH2536+cf_detail!BH2535)*-1,0)","v":0},{"$f":"IF(BI$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BI2534+cf_detail!BI2536+cf_detail!BI2535)*-1,0)","v":0},{"$f":"IF(BJ$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BJ2534+cf_detail!BJ2536+cf_detail!BJ2535)*-1,0)","v":0},{"$f":"IF(BK$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BK2534+cf_detail!BK2536+cf_detail!BK2535)*-1,0)","v":0},{"$f":"IF(BL$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BL2534+cf_detail!BL2536+cf_detail!BL2535)*-1,0)","v":0},{"$f":"IF(BM$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BM2534+cf_detail!BM2536+cf_detail!BM2535)*-1,0)","v":0},{"$f":"IF(BN$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BN2534+cf_detail!BN2536+cf_detail!BN2535)*-1,0)","v":0},{"$f":"IF(BO$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BO2534+cf_detail!BO2536+cf_detail!BO2535)*-1,0)","v":0},{"$f":"IF(BP$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BP2534+cf_detail!BP2536+cf_detail!BP2535)*-1,0)","v":0},{"$f":"IF(BQ$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BQ2534+cf_detail!BQ2536+cf_detail!BQ2535)*-1,0)","v":0},{"$f":"IF(BR$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BR2534+cf_detail!BR2536+cf_detail!BR2535)*-1,0)","v":0},{"$f":"IF(BS$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BS2534+cf_detail!BS2536+cf_detail!BS2535)*-1,0)","v":0},{"$f":"IF(BT$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BT2534+cf_detail!BT2536+cf_detail!BT2535)*-1,0)","v":0},{"$f":"IF(BU$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BU2534+cf_detail!BU2536+cf_detail!BU2535)*-1,0)","v":0},{"$f":"IF(BV$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BV2534+cf_detail!BV2536+cf_detail!BV2535)*-1,0)","v":0},{"$f":"IF(BW$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BW2534+cf_detail!BW2536+cf_detail!BW2535)*-1,0)","v":0},{"$f":"IF(BX$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BX2534+cf_detail!BX2536+cf_detail!BX2535)*-1,0)","v":0},{"$f":"IF(BY$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BY2534+cf_detail!BY2536+cf_detail!BY2535)*-1,0)","v":0},{"$f":"IF(BZ$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!BZ2534+cf_detail!BZ2536+cf_detail!BZ2535)*-1,0)","v":0},{"$f":"IF(CA$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CA2534+cf_detail!CA2536+cf_detail!CA2535)*-1,0)","v":0},{"$f":"IF(CB$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CB2534+cf_detail!CB2536+cf_detail!CB2535)*-1,0)","v":0},{"$f":"IF(CC$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CC2534+cf_detail!CC2536+cf_detail!CC2535)*-1,0)","v":0},{"$f":"IF(CD$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CD2534+cf_detail!CD2536+cf_detail!CD2535)*-1,0)","v":0},{"$f":"IF(CE$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CE2534+cf_detail!CE2536+cf_detail!CE2535)*-1,0)","v":0},{"$f":"IF(CF$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CF2534+cf_detail!CF2536+cf_detail!CF2535)*-1,0)","v":0},{"$f":"IF(CG$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CG2534+cf_detail!CG2536+cf_detail!CG2535)*-1,0)","v":0},{"$f":"IF(CH$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CH2534+cf_detail!CH2536+cf_detail!CH2535)*-1,0)","v":0},{"$f":"IF(CI$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CI2534+cf_detail!CI2536+cf_detail!CI2535)*-1,0)","v":0},{"$f":"IF(CJ$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CJ2534+cf_detail!CJ2536+cf_detail!CJ2535)*-1,0)","v":0},{"$f":"IF(CK$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CK2534+cf_detail!CK2536+cf_detail!CK2535)*-1,0)","v":0},{"$f":"IF(CL$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CL2534+cf_detail!CL2536+cf_detail!CL2535)*-1,0)","v":0},{"$f":"IF(CM$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CM2534+cf_detail!CM2536+cf_detail!CM2535)*-1,0)","v":0},{"$f":"IF(CN$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CN2534+cf_detail!CN2536+cf_detail!CN2535)*-1,0)","v":0},{"$f":"IF(CO$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CO2534+cf_detail!CO2536+cf_detail!CO2535)*-1,0)","v":0},{"$f":"IF(CP$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CP2534+cf_detail!CP2536+cf_detail!CP2535)*-1,0)","v":0},{"$f":"IF(CQ$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CQ2534+cf_detail!CQ2536+cf_detail!CQ2535)*-1,0)","v":0},{"$f":"IF(CR$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CR2534+cf_detail!CR2536+cf_detail!CR2535)*-1,0)","v":0},{"$f":"IF(CS$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CS2534+cf_detail!CS2536+cf_detail!CS2535)*-1,0)","v":0},{"$f":"IF(CT$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CT2534+cf_detail!CT2536+cf_detail!CT2535)*-1,0)","v":0},{"$f":"IF(CU$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CU2534+cf_detail!CU2536+cf_detail!CU2535)*-1,0)","v":0},{"$f":"IF(CV$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CV2534+cf_detail!CV2536+cf_detail!CV2535)*-1,0)","v":0},{"$f":"IF(CW$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CW2534+cf_detail!CW2536+cf_detail!CW2535)*-1,0)","v":0},{"$f":"IF(CX$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CX2534+cf_detail!CX2536+cf_detail!CX2535)*-1,0)","v":0},{"$f":"IF(CY$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CY2534+cf_detail!CY2536+cf_detail!CY2535)*-1,0)","v":0},{"$f":"IF(CZ$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!CZ2534+cf_detail!CZ2536+cf_detail!CZ2535)*-1,0)","v":0},{"$f":"IF(DA$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DA2534+cf_detail!DA2536+cf_detail!DA2535)*-1,0)","v":0},{"$f":"IF(DB$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DB2534+cf_detail!DB2536+cf_detail!DB2535)*-1,0)","v":0},{"$f":"IF(DC$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DC2534+cf_detail!DC2536+cf_detail!DC2535)*-1,0)","v":0},{"$f":"IF(DD$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DD2534+cf_detail!DD2536+cf_detail!DD2535)*-1,0)","v":0},{"$f":"IF(DE$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DE2534+cf_detail!DE2536+cf_detail!DE2535)*-1,0)","v":0},{"$f":"IF(DF$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DF2534+cf_detail!DF2536+cf_detail!DF2535)*-1,0)","v":0},{"$f":"IF(DG$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DG2534+cf_detail!DG2536+cf_detail!DG2535)*-1,0)","v":0},{"$f":"IF(DH$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DH2534+cf_detail!DH2536+cf_detail!DH2535)*-1,0)","v":0},{"$f":"IF(DI$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DI2534+cf_detail!DI2536+cf_detail!DI2535)*-1,0)","v":0},{"$f":"IF(DJ$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DJ2534+cf_detail!DJ2536+cf_detail!DJ2535)*-1,0)","v":0},{"$f":"IF(DK$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DK2534+cf_detail!DK2536+cf_detail!DK2535)*-1,0)","v":0},{"$f":"IF(DL$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DL2534+cf_detail!DL2536+cf_detail!DL2535)*-1,0)","v":0},{"$f":"IF(DM$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DM2534+cf_detail!DM2536+cf_detail!DM2535)*-1,0)","v":0},{"$f":"IF(DN$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DN2534+cf_detail!DN2536+cf_detail!DN2535)*-1,0)","v":0},{"$f":"IF(DO$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DO2534+cf_detail!DO2536+cf_detail!DO2535)*-1,0)","v":0},{"$f":"IF(DP$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DP2534+cf_detail!DP2536+cf_detail!DP2535)*-1,0)","v":0},{"$f":"IF(DQ$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DQ2534+cf_detail!DQ2536+cf_detail!DQ2535)*-1,0)","v":0},{"$f":"IF(DR$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DR2534+cf_detail!DR2536+cf_detail!DR2535)*-1,0)","v":0},{"$f":"IF(DS$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DS2534+cf_detail!DS2536+cf_detail!DS2535)*-1,0)","v":0},{"$f":"IF(DT$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DT2534+cf_detail!DT2536+cf_detail!DT2535)*-1,0)","v":0},{"$f":"IF(DU$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DU2534+cf_detail!DU2536+cf_detail!DU2535)*-1,0)","v":0},{"$f":"IF(DV$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DV2534+cf_detail!DV2536+cf_detail!DV2535)*-1,0)","v":0},{"$f":"IF(DW$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DW2534+cf_detail!DW2536+cf_detail!DW2535)*-1,0)","v":0},{"$f":"IF(DX$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DX2534+cf_detail!DX2536+cf_detail!DX2535)*-1,0)","v":0},{"$f":"IF(DY$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DY2534+cf_detail!DY2536+cf_detail!DY2535)*-1,0)","v":0},{"$f":"IF(DZ$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!DZ2534+cf_detail!DZ2536+cf_detail!DZ2535)*-1,0)","v":0},{"$f":"IF(EA$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!EA2534+cf_detail!EA2536+cf_detail!EA2535)*-1,0)","v":0},{"$f":"IF(EB$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!EB2534+cf_detail!EB2536+cf_detail!EB2535)*-1,0)","v":0},{"$f":"IF(EC$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!EC2534+cf_detail!EC2536+cf_detail!EC2535)*-1,0)","v":0},{"$f":"IF(ED$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!ED2534+cf_detail!ED2536+cf_detail!ED2535)*-1,0)","v":0},{"$f":"IF(EE$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!EE2534+cf_detail!EE2536+cf_detail!EE2535)*-1,0)","v":0},{"$f":"IF(EF$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!EF2534+cf_detail!EF2536+cf_detail!EF2535)*-1,0)","v":0},{"$f":"IF(EG$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!EG2534+cf_detail!EG2536+cf_detail!EG2535)*-1,0)","v":0},{"$f":"IF(EH$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!EH2534+cf_detail!EH2536+cf_detail!EH2535)*-1,0)","v":0},{"$f":"IF(EI$4=MIN(global!$E$91+global!$E$92,global!$C$121),(cf_detail!EI2534+cf_detail!EI2536+cf_detail!EI2535)*-1,0)","v":0}]
[null,null,null,null,"","End Balance",{"$f":"SUM(G2534:G2537)","v":0},{"$f":"SUM(H2534:H2537)","v":0},{"$f":"SUM(I2534:I2537)","v":0},{"$f":"SUM(J2534:J2537)","v":0},{"$f":"SUM(K2534:K2537)","v":0},{"$f":"SUM(L2534:L2537)","v":0},{"$f":"SUM(M2534:M2537)","v":0},{"$f":"SUM(N2534:N2537)","v":0},{"$f":"SUM(O2534:O2537)","v":0},{"$f":"SUM(P2534:P2537)","v":0},{"$f":"SUM(Q2534:Q2537)","v":0},{"$f":"SUM(R2534:R2537)","v":0},{"$f":"SUM(S2534:S2537)","v":0},{"$f":"SUM(T2534:T2537)","v":0},{"$f":"SUM(U2534:U2537)","v":0},{"$f":"SUM(V2534:V2537)","v":0},{"$f":"SUM(W2534:W2537)","v":0},{"$f":"SUM(X2534:X2537)","v":0},{"$f":"SUM(Y2534:Y2537)","v":0},{"$f":"SUM(Z2534:Z2537)","v":0},{"$f":"SUM(AA2534:AA2537)","v":0},{"$f":"SUM(AB2534:AB2537)","v":0},{"$f":"SUM(AC2534:AC2537)","v":0},{"$f":"SUM(AD2534:AD2537)","v":0},{"$f":"SUM(AE2534:AE2537)","v":0},{"$f":"SUM(AF2534:AF2537)","v":0},{"$f":"SUM(AG2534:AG2537)","v":0},{"$f":"SUM(AH2534:AH2537)","v":0},{"$f":"SUM(AI2534:AI2537)","v":0},{"$f":"SUM(AJ2534:AJ2537)","v":0},{"$f":"SUM(AK2534:AK2537)","v":0},{"$f":"SUM(AL2534:AL2537)","v":0},{"$f":"SUM(AM2534:AM2537)","v":0},{"$f":"SUM(AN2534:AN2537)","v":0},{"$f":"SUM(AO2534:AO2537)","v":0},{"$f":"SUM(AP2534:AP2537)","v":0},{"$f":"SUM(AQ2534:AQ2537)","v":0},{"$f":"SUM(AR2534:AR2537)","v":0},{"$f":"SUM(AS2534:AS2537)","v":0},{"$f":"SUM(AT2534:AT2537)","v":0},{"$f":"SUM(AU2534:AU2537)","v":0},{"$f":"SUM(AV2534:AV2537)","v":0},{"$f":"SUM(AW2534:AW2537)","v":0},{"$f":"SUM(AX2534:AX2537)","v":0},{"$f":"SUM(AY2534:AY2537)","v":0},{"$f":"SUM(AZ2534:AZ2537)","v":0},{"$f":"SUM(BA2534:BA2537)","v":0},{"$f":"SUM(BB2534:BB2537)","v":0},{"$f":"SUM(BC2534:BC2537)","v":0},{"$f":"SUM(BD2534:BD2537)","v":0},{"$f":"SUM(BE2534:BE2537)","v":0},{"$f":"SUM(BF2534:BF2537)","v":0},{"$f":"SUM(BG2534:BG2537)","v":0},{"$f":"SUM(BH2534:BH2537)","v":0},{"$f":"SUM(BI2534:BI2537)","v":0},{"$f":"SUM(BJ2534:BJ2537)","v":0},{"$f":"SUM(BK2534:BK2537)","v":0},{"$f":"SUM(BL2534:BL2537)","v":0},{"$f":"SUM(BM2534:BM2537)","v":0},{"$f":"SUM(BN2534:BN2537)","v":0},{"$f":"SUM(BO2534:BO2537)","v":0},{"$f":"SUM(BP2534:BP2537)","v":0},{"$f":"SUM(BQ2534:BQ2537)","v":0},{"$f":"SUM(BR2534:BR2537)","v":0},{"$f":"SUM(BS2534:BS2537)","v":0},{"$f":"SUM(BT2534:BT2537)","v":0},{"$f":"SUM(BU2534:BU2537)","v":0},{"$f":"SUM(BV2534:BV2537)","v":0},{"$f":"SUM(BW2534:BW2537)","v":0},{"$f":"SUM(BX2534:BX2537)","v":0},{"$f":"SUM(BY2534:BY2537)","v":0},{"$f":"SUM(BZ2534:BZ2537)","v":0},{"$f":"SUM(CA2534:CA2537)","v":0},{"$f":"SUM(CB2534:CB2537)","v":0},{"$f":"SUM(CC2534:CC2537)","v":0},{"$f":"SUM(CD2534:CD2537)","v":0},{"$f":"SUM(CE2534:CE2537)","v":0},{"$f":"SUM(CF2534:CF2537)","v":0},{"$f":"SUM(CG2534:CG2537)","v":0},{"$f":"SUM(CH2534:CH2537)","v":0},{"$f":"SUM(CI2534:CI2537)","v":0},{"$f":"SUM(CJ2534:CJ2537)","v":0},{"$f":"SUM(CK2534:CK2537)","v":0},{"$f":"SUM(CL2534:CL2537)","v":0},{"$f":"SUM(CM2534:CM2537)","v":0},{"$f":"SUM(CN2534:CN2537)","v":0},{"$f":"SUM(CO2534:CO2537)","v":0},{"$f":"SUM(CP2534:CP2537)","v":0},{"$f":"SUM(CQ2534:CQ2537)","v":0},{"$f":"SUM(CR2534:CR2537)","v":0},{"$f":"SUM(CS2534:CS2537)","v":0},{"$f":"SUM(CT2534:CT2537)","v":0},{"$f":"SUM(CU2534:CU2537)","v":0},{"$f":"SUM(CV2534:CV2537)","v":0},{"$f":"SUM(CW2534:CW2537)","v":0},{"$f":"SUM(CX2534:CX2537)","v":0},{"$f":"SUM(CY2534:CY2537)","v":0},{"$f":"SUM(CZ2534:CZ2537)","v":0},{"$f":"SUM(DA2534:DA2537)","v":0},{"$f":"SUM(DB2534:DB2537)","v":0},{"$f":"SUM(DC2534:DC2537)","v":0},{"$f":"SUM(DD2534:DD2537)","v":0},{"$f":"SUM(DE2534:DE2537)","v":0},{"$f":"SUM(DF2534:DF2537)","v":0},{"$f":"SUM(DG2534:DG2537)","v":0},{"$f":"SUM(DH2534:DH2537)","v":0},{"$f":"SUM(DI2534:DI2537)","v":0},{"$f":"SUM(DJ2534:DJ2537)","v":0},{"$f":"SUM(DK2534:DK2537)","v":0},{"$f":"SUM(DL2534:DL2537)","v":0},{"$f":"SUM(DM2534:DM2537)","v":0},{"$f":"SUM(DN2534:DN2537)","v":0},{"$f":"SUM(DO2534:DO2537)","v":0},{"$f":"SUM(DP2534:DP2537)","v":0},{"$f":"SUM(DQ2534:DQ2537)","v":0},{"$f":"SUM(DR2534:DR2537)","v":0},{"$f":"SUM(DS2534:DS2537)","v":0},{"$f":"SUM(DT2534:DT2537)","v":0},{"$f":"SUM(DU2534:DU2537)","v":0},{"$f":"SUM(DV2534:DV2537)","v":0},{"$f":"SUM(DW2534:DW2537)","v":0},{"$f":"SUM(DX2534:DX2537)","v":0},{"$f":"SUM(DY2534:DY2537)","v":0},{"$f":"SUM(DZ2534:DZ2537)","v":0},{"$f":"SUM(EA2534:EA2537)","v":0},{"$f":"SUM(EB2534:EB2537)","v":0},{"$f":"SUM(EC2534:EC2537)","v":0},{"$f":"SUM(ED2534:ED2537)","v":0},{"$f":"SUM(EE2534:EE2537)","v":0},{"$f":"SUM(EF2534:EF2537)","v":0},{"$f":"SUM(EG2534:EG2537)","v":0},{"$f":"SUM(EH2534:EH2537)","v":0},{"$f":"SUM(EI2534:EI2537)","v":0}]
[null,null,null,null,"","Loan Fee",{"$f":"G2535*global!$E$89*-1","v":0},{"$f":"H2535*global!$E$89*-1","v":0},{"$f":"I2535*global!$E$89*-1","v":0},{"$f":"J2535*global!$E$89*-1","v":0},{"$f":"K2535*global!$E$89*-1","v":0},{"$f":"L2535*global!$E$89*-1","v":0},{"$f":"M2535*global!$E$89*-1","v":0},{"$f":"N2535*global!$E$89*-1","v":0},{"$f":"O2535*global!$E$89*-1","v":0},{"$f":"P2535*global!$E$89*-1","v":0},{"$f":"Q2535*global!$E$89*-1","v":0},{"$f":"R2535*global!$E$89*-1","v":0},{"$f":"S2535*global!$E$89*-1","v":0},{"$f":"T2535*global!$E$89*-1","v":0},{"$f":"U2535*global!$E$89*-1","v":0},{"$f":"V2535*global!$E$89*-1","v":0},{"$f":"W2535*global!$E$89*-1","v":0},{"$f":"X2535*global!$E$89*-1","v":0},{"$f":"Y2535*global!$E$89*-1","v":0},{"$f":"Z2535*global!$E$89*-1","v":0},{"$f":"AA2535*global!$E$89*-1","v":0},{"$f":"AB2535*global!$E$89*-1","v":0},{"$f":"AC2535*global!$E$89*-1","v":0},{"$f":"AD2535*global!$E$89*-1","v":0},{"$f":"AE2535*global!$E$89*-1","v":0},{"$f":"AF2535*global!$E$89*-1","v":0},{"$f":"AG2535*global!$E$89*-1","v":0},{"$f":"AH2535*global!$E$89*-1","v":0},{"$f":"AI2535*global!$E$89*-1","v":0},{"$f":"AJ2535*global!$E$89*-1","v":0},{"$f":"AK2535*global!$E$89*-1","v":0},{"$f":"AL2535*global!$E$89*-1","v":0},{"$f":"AM2535*global!$E$89*-1","v":0},{"$f":"AN2535*global!$E$89*-1","v":0},{"$f":"AO2535*global!$E$89*-1","v":0},{"$f":"AP2535*global!$E$89*-1","v":0},{"$f":"AQ2535*global!$E$89*-1","v":0},{"$f":"AR2535*global!$E$89*-1","v":0},{"$f":"AS2535*global!$E$89*-1","v":0},{"$f":"AT2535*global!$E$89*-1","v":0},{"$f":"AU2535*global!$E$89*-1","v":0},{"$f":"AV2535*global!$E$89*-1","v":0},{"$f":"AW2535*global!$E$89*-1","v":0},{"$f":"AX2535*global!$E$89*-1","v":0},{"$f":"AY2535*global!$E$89*-1","v":0},{"$f":"AZ2535*global!$E$89*-1","v":0},{"$f":"BA2535*global!$E$89*-1","v":0},{"$f":"BB2535*global!$E$89*-1","v":0},{"$f":"BC2535*global!$E$89*-1","v":0},{"$f":"BD2535*global!$E$89*-1","v":0},{"$f":"BE2535*global!$E$89*-1","v":0},{"$f":"BF2535*global!$E$89*-1","v":0},{"$f":"BG2535*global!$E$89*-1","v":0},{"$f":"BH2535*global!$E$89*-1","v":0},{"$f":"BI2535*global!$E$89*-1","v":0},{"$f":"BJ2535*global!$E$89*-1","v":0},{"$f":"BK2535*global!$E$89*-1","v":0},{"$f":"BL2535*global!$E$89*-1","v":0},{"$f":"BM2535*global!$E$89*-1","v":0},{"$f":"BN2535*global!$E$89*-1","v":0},{"$f":"BO2535*global!$E$89*-1","v":0},{"$f":"BP2535*global!$E$89*-1","v":0},{"$f":"BQ2535*global!$E$89*-1","v":0},{"$f":"BR2535*global!$E$89*-1","v":0},{"$f":"BS2535*global!$E$89*-1","v":0},{"$f":"BT2535*global!$E$89*-1","v":0},{"$f":"BU2535*global!$E$89*-1","v":0},{"$f":"BV2535*global!$E$89*-1","v":0},{"$f":"BW2535*global!$E$89*-1","v":0},{"$f":"BX2535*global!$E$89*-1","v":0},{"$f":"BY2535*global!$E$89*-1","v":0},{"$f":"BZ2535*global!$E$89*-1","v":0},{"$f":"CA2535*global!$E$89*-1","v":0},{"$f":"CB2535*global!$E$89*-1","v":0},{"$f":"CC2535*global!$E$89*-1","v":0},{"$f":"CD2535*global!$E$89*-1","v":0},{"$f":"CE2535*global!$E$89*-1","v":0},{"$f":"CF2535*global!$E$89*-1","v":0},{"$f":"CG2535*global!$E$89*-1","v":0},{"$f":"CH2535*global!$E$89*-1","v":0},{"$f":"CI2535*global!$E$89*-1","v":0},{"$f":"CJ2535*global!$E$89*-1","v":0},{"$f":"CK2535*global!$E$89*-1","v":0},{"$f":"CL2535*global!$E$89*-1","v":0},{"$f":"CM2535*global!$E$89*-1","v":0},{"$f":"CN2535*global!$E$89*-1","v":0},{"$f":"CO2535*global!$E$89*-1","v":0},{"$f":"CP2535*global!$E$89*-1","v":0},{"$f":"CQ2535*global!$E$89*-1","v":0},{"$f":"CR2535*global!$E$89*-1","v":0},{"$f":"CS2535*global!$E$89*-1","v":0},{"$f":"CT2535*global!$E$89*-1","v":0},{"$f":"CU2535*global!$E$89*-1","v":0},{"$f":"CV2535*global!$E$89*-1","v":0},{"$f":"CW2535*global!$E$89*-1","v":0},{"$f":"CX2535*global!$E$89*-1","v":0},{"$f":"CY2535*global!$E$89*-1","v":0},{"$f":"CZ2535*global!$E$89*-1","v":0},{"$f":"DA2535*global!$E$89*-1","v":0},{"$f":"DB2535*global!$E$89*-1","v":0},{"$f":"DC2535*global!$E$89*-1","v":0},{"$f":"DD2535*global!$E$89*-1","v":0},{"$f":"DE2535*global!$E$89*-1","v":0},{"$f":"DF2535*global!$E$89*-1","v":0},{"$f":"DG2535*global!$E$89*-1","v":0},{"$f":"DH2535*global!$E$89*-1","v":0},{"$f":"DI2535*global!$E$89*-1","v":0},{"$f":"DJ2535*global!$E$89*-1","v":0},{"$f":"DK2535*global!$E$89*-1","v":0},{"$f":"DL2535*global!$E$89*-1","v":0},{"$f":"DM2535*global!$E$89*-1","v":0},{"$f":"DN2535*global!$E$89*-1","v":0},{"$f":"DO2535*global!$E$89*-1","v":0},{"$f":"DP2535*global!$E$89*-1","v":0},{"$f":"DQ2535*global!$E$89*-1","v":0},{"$f":"DR2535*global!$E$89*-1","v":0},{"$f":"DS2535*global!$E$89*-1","v":0},{"$f":"DT2535*global!$E$89*-1","v":0},{"$f":"DU2535*global!$E$89*-1","v":0},{"$f":"DV2535*global!$E$89*-1","v":0},{"$f":"DW2535*global!$E$89*-1","v":0},{"$f":"DX2535*global!$E$89*-1","v":0},{"$f":"DY2535*global!$E$89*-1","v":0},{"$f":"DZ2535*global!$E$89*-1","v":0},{"$f":"EA2535*global!$E$89*-1","v":0},{"$f":"EB2535*global!$E$89*-1","v":0},{"$f":"EC2535*global!$E$89*-1","v":0},{"$f":"ED2535*global!$E$89*-1","v":0},{"$f":"EE2535*global!$E$89*-1","v":0},{"$f":"EF2535*global!$E$89*-1","v":0},{"$f":"EG2535*global!$E$89*-1","v":0},{"$f":"EH2535*global!$E$89*-1","v":0},{"$f":"EI2535*global!$E$89*-1","v":0}]
[null,null,null,null,"","Rate Index (0 if FXD)",{"$f":"IF(global!$E$86=\"FXD\",0,G$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,H$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,I$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,J$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,K$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,L$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,M$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,N$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,O$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,P$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,Q$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,R$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,S$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,T$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,U$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,V$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,W$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,X$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,Y$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,Z$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AA$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AB$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AC$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AD$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AE$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AF$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AG$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AH$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AI$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AJ$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AK$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AL$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AM$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AN$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AO$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AP$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AQ$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AR$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AS$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AT$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AU$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AV$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AW$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AX$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AY$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,AZ$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BA$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BB$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BC$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BD$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BE$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BF$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BG$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BH$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BI$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BJ$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BK$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BL$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BM$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BN$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BO$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BP$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BQ$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BR$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BS$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BT$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BU$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BV$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BW$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BX$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BY$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,BZ$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CA$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CB$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CC$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CD$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CE$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CF$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CG$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CH$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CI$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CJ$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CK$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CL$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CM$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CN$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CO$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CP$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CQ$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CR$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CS$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CT$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CU$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CV$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CW$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CX$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CY$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,CZ$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DA$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DB$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DC$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DD$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DE$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DF$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DG$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DH$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DI$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DJ$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DK$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DL$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DM$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DN$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DO$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DP$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DQ$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DR$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DS$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DT$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DU$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DV$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DW$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DX$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DY$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,DZ$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,EA$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,EB$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,EC$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,ED$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,EE$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,EF$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,EG$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,EH$2481)","v":0},{"$f":"IF(global!$E$86=\"FXD\",0,EI$2481)","v":0}]
[null,null,null,null,"","All-In Rate",{"$f":"IF(G2534=0,0,IF(G$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+G2540,0))","v":0},{"$f":"IF(H2534=0,0,IF(H$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+H2540,0))","v":0},{"$f":"IF(I2534=0,0,IF(I$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+I2540,0))","v":0},{"$f":"IF(J2534=0,0,IF(J$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+J2540,0))","v":0},{"$f":"IF(K2534=0,0,IF(K$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+K2540,0))","v":0},{"$f":"IF(L2534=0,0,IF(L$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+L2540,0))","v":0},{"$f":"IF(M2534=0,0,IF(M$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+M2540,0))","v":0},{"$f":"IF(N2534=0,0,IF(N$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+N2540,0))","v":0},{"$f":"IF(O2534=0,0,IF(O$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+O2540,0))","v":0},{"$f":"IF(P2534=0,0,IF(P$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+P2540,0))","v":0},{"$f":"IF(Q2534=0,0,IF(Q$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+Q2540,0))","v":0},{"$f":"IF(R2534=0,0,IF(R$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+R2540,0))","v":0},{"$f":"IF(S2534=0,0,IF(S$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+S2540,0))","v":0},{"$f":"IF(T2534=0,0,IF(T$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+T2540,0))","v":0},{"$f":"IF(U2534=0,0,IF(U$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+U2540,0))","v":0},{"$f":"IF(V2534=0,0,IF(V$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+V2540,0))","v":0},{"$f":"IF(W2534=0,0,IF(W$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+W2540,0))","v":0},{"$f":"IF(X2534=0,0,IF(X$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+X2540,0))","v":0},{"$f":"IF(Y2534=0,0,IF(Y$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+Y2540,0))","v":0},{"$f":"IF(Z2534=0,0,IF(Z$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+Z2540,0))","v":0},{"$f":"IF(AA2534=0,0,IF(AA$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AA2540,0))","v":0},{"$f":"IF(AB2534=0,0,IF(AB$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AB2540,0))","v":0},{"$f":"IF(AC2534=0,0,IF(AC$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AC2540,0))","v":0},{"$f":"IF(AD2534=0,0,IF(AD$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AD2540,0))","v":0},{"$f":"IF(AE2534=0,0,IF(AE$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AE2540,0))","v":0},{"$f":"IF(AF2534=0,0,IF(AF$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AF2540,0))","v":0},{"$f":"IF(AG2534=0,0,IF(AG$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AG2540,0))","v":0},{"$f":"IF(AH2534=0,0,IF(AH$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AH2540,0))","v":0},{"$f":"IF(AI2534=0,0,IF(AI$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AI2540,0))","v":0},{"$f":"IF(AJ2534=0,0,IF(AJ$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AJ2540,0))","v":0},{"$f":"IF(AK2534=0,0,IF(AK$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AK2540,0))","v":0},{"$f":"IF(AL2534=0,0,IF(AL$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AL2540,0))","v":0},{"$f":"IF(AM2534=0,0,IF(AM$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AM2540,0))","v":0},{"$f":"IF(AN2534=0,0,IF(AN$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AN2540,0))","v":0},{"$f":"IF(AO2534=0,0,IF(AO$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AO2540,0))","v":0},{"$f":"IF(AP2534=0,0,IF(AP$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AP2540,0))","v":0},{"$f":"IF(AQ2534=0,0,IF(AQ$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AQ2540,0))","v":0},{"$f":"IF(AR2534=0,0,IF(AR$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AR2540,0))","v":0},{"$f":"IF(AS2534=0,0,IF(AS$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AS2540,0))","v":0},{"$f":"IF(AT2534=0,0,IF(AT$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AT2540,0))","v":0},{"$f":"IF(AU2534=0,0,IF(AU$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AU2540,0))","v":0},{"$f":"IF(AV2534=0,0,IF(AV$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AV2540,0))","v":0},{"$f":"IF(AW2534=0,0,IF(AW$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AW2540,0))","v":0},{"$f":"IF(AX2534=0,0,IF(AX$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AX2540,0))","v":0},{"$f":"IF(AY2534=0,0,IF(AY$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AY2540,0))","v":0},{"$f":"IF(AZ2534=0,0,IF(AZ$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+AZ2540,0))","v":0},{"$f":"IF(BA2534=0,0,IF(BA$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BA2540,0))","v":0},{"$f":"IF(BB2534=0,0,IF(BB$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BB2540,0))","v":0},{"$f":"IF(BC2534=0,0,IF(BC$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BC2540,0))","v":0},{"$f":"IF(BD2534=0,0,IF(BD$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BD2540,0))","v":0},{"$f":"IF(BE2534=0,0,IF(BE$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BE2540,0))","v":0},{"$f":"IF(BF2534=0,0,IF(BF$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BF2540,0))","v":0},{"$f":"IF(BG2534=0,0,IF(BG$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BG2540,0))","v":0},{"$f":"IF(BH2534=0,0,IF(BH$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BH2540,0))","v":0},{"$f":"IF(BI2534=0,0,IF(BI$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BI2540,0))","v":0},{"$f":"IF(BJ2534=0,0,IF(BJ$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BJ2540,0))","v":0},{"$f":"IF(BK2534=0,0,IF(BK$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BK2540,0))","v":0},{"$f":"IF(BL2534=0,0,IF(BL$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BL2540,0))","v":0},{"$f":"IF(BM2534=0,0,IF(BM$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BM2540,0))","v":0},{"$f":"IF(BN2534=0,0,IF(BN$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BN2540,0))","v":0},{"$f":"IF(BO2534=0,0,IF(BO$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BO2540,0))","v":0},{"$f":"IF(BP2534=0,0,IF(BP$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BP2540,0))","v":0},{"$f":"IF(BQ2534=0,0,IF(BQ$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BQ2540,0))","v":0},{"$f":"IF(BR2534=0,0,IF(BR$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BR2540,0))","v":0},{"$f":"IF(BS2534=0,0,IF(BS$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BS2540,0))","v":0},{"$f":"IF(BT2534=0,0,IF(BT$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BT2540,0))","v":0},{"$f":"IF(BU2534=0,0,IF(BU$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BU2540,0))","v":0},{"$f":"IF(BV2534=0,0,IF(BV$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BV2540,0))","v":0},{"$f":"IF(BW2534=0,0,IF(BW$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BW2540,0))","v":0},{"$f":"IF(BX2534=0,0,IF(BX$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BX2540,0))","v":0},{"$f":"IF(BY2534=0,0,IF(BY$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BY2540,0))","v":0},{"$f":"IF(BZ2534=0,0,IF(BZ$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+BZ2540,0))","v":0},{"$f":"IF(CA2534=0,0,IF(CA$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CA2540,0))","v":0},{"$f":"IF(CB2534=0,0,IF(CB$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CB2540,0))","v":0},{"$f":"IF(CC2534=0,0,IF(CC$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CC2540,0))","v":0},{"$f":"IF(CD2534=0,0,IF(CD$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CD2540,0))","v":0},{"$f":"IF(CE2534=0,0,IF(CE$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CE2540,0))","v":0},{"$f":"IF(CF2534=0,0,IF(CF$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CF2540,0))","v":0},{"$f":"IF(CG2534=0,0,IF(CG$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CG2540,0))","v":0},{"$f":"IF(CH2534=0,0,IF(CH$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CH2540,0))","v":0},{"$f":"IF(CI2534=0,0,IF(CI$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CI2540,0))","v":0},{"$f":"IF(CJ2534=0,0,IF(CJ$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CJ2540,0))","v":0},{"$f":"IF(CK2534=0,0,IF(CK$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CK2540,0))","v":0},{"$f":"IF(CL2534=0,0,IF(CL$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CL2540,0))","v":0},{"$f":"IF(CM2534=0,0,IF(CM$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CM2540,0))","v":0},{"$f":"IF(CN2534=0,0,IF(CN$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CN2540,0))","v":0},{"$f":"IF(CO2534=0,0,IF(CO$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CO2540,0))","v":0},{"$f":"IF(CP2534=0,0,IF(CP$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CP2540,0))","v":0},{"$f":"IF(CQ2534=0,0,IF(CQ$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CQ2540,0))","v":0},{"$f":"IF(CR2534=0,0,IF(CR$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CR2540,0))","v":0},{"$f":"IF(CS2534=0,0,IF(CS$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CS2540,0))","v":0},{"$f":"IF(CT2534=0,0,IF(CT$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CT2540,0))","v":0},{"$f":"IF(CU2534=0,0,IF(CU$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CU2540,0))","v":0},{"$f":"IF(CV2534=0,0,IF(CV$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CV2540,0))","v":0},{"$f":"IF(CW2534=0,0,IF(CW$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CW2540,0))","v":0},{"$f":"IF(CX2534=0,0,IF(CX$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CX2540,0))","v":0},{"$f":"IF(CY2534=0,0,IF(CY$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CY2540,0))","v":0},{"$f":"IF(CZ2534=0,0,IF(CZ$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+CZ2540,0))","v":0},{"$f":"IF(DA2534=0,0,IF(DA$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DA2540,0))","v":0},{"$f":"IF(DB2534=0,0,IF(DB$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DB2540,0))","v":0},{"$f":"IF(DC2534=0,0,IF(DC$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DC2540,0))","v":0},{"$f":"IF(DD2534=0,0,IF(DD$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DD2540,0))","v":0},{"$f":"IF(DE2534=0,0,IF(DE$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DE2540,0))","v":0},{"$f":"IF(DF2534=0,0,IF(DF$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DF2540,0))","v":0},{"$f":"IF(DG2534=0,0,IF(DG$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DG2540,0))","v":0},{"$f":"IF(DH2534=0,0,IF(DH$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DH2540,0))","v":0},{"$f":"IF(DI2534=0,0,IF(DI$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DI2540,0))","v":0},{"$f":"IF(DJ2534=0,0,IF(DJ$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DJ2540,0))","v":0},{"$f":"IF(DK2534=0,0,IF(DK$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DK2540,0))","v":0},{"$f":"IF(DL2534=0,0,IF(DL$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DL2540,0))","v":0},{"$f":"IF(DM2534=0,0,IF(DM$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DM2540,0))","v":0},{"$f":"IF(DN2534=0,0,IF(DN$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DN2540,0))","v":0},{"$f":"IF(DO2534=0,0,IF(DO$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DO2540,0))","v":0},{"$f":"IF(DP2534=0,0,IF(DP$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DP2540,0))","v":0},{"$f":"IF(DQ2534=0,0,IF(DQ$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DQ2540,0))","v":0},{"$f":"IF(DR2534=0,0,IF(DR$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DR2540,0))","v":0},{"$f":"IF(DS2534=0,0,IF(DS$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DS2540,0))","v":0},{"$f":"IF(DT2534=0,0,IF(DT$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DT2540,0))","v":0},{"$f":"IF(DU2534=0,0,IF(DU$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DU2540,0))","v":0},{"$f":"IF(DV2534=0,0,IF(DV$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DV2540,0))","v":0},{"$f":"IF(DW2534=0,0,IF(DW$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DW2540,0))","v":0},{"$f":"IF(DX2534=0,0,IF(DX$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DX2540,0))","v":0},{"$f":"IF(DY2534=0,0,IF(DY$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DY2540,0))","v":0},{"$f":"IF(DZ2534=0,0,IF(DZ$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+DZ2540,0))","v":0},{"$f":"IF(EA2534=0,0,IF(EA$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+EA2540,0))","v":0},{"$f":"IF(EB2534=0,0,IF(EB$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+EB2540,0))","v":0},{"$f":"IF(EC2534=0,0,IF(EC$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+EC2540,0))","v":0},{"$f":"IF(ED2534=0,0,IF(ED$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+ED2540,0))","v":0},{"$f":"IF(EE2534=0,0,IF(EE$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+EE2540,0))","v":0},{"$f":"IF(EF2534=0,0,IF(EF$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+EF2540,0))","v":0},{"$f":"IF(EG2534=0,0,IF(EG$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+EG2540,0))","v":0},{"$f":"IF(EH2534=0,0,IF(EH$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+EH2540,0))","v":0},{"$f":"IF(EI2534=0,0,IF(EI$4<=MIN(global!$E$91+global!$E$92,global!$E$24),global!$E$129+EI2540,0))","v":0}]
[null,null,null,null,"","Total Payment",{"$f":"IF(G$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(G$4<=global!$E$92,0,IF(G$4<=(global!$E$92+global!$E$88),G2534*G2541/12,PMT(G2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(H$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(H$4<=global!$E$92,0,IF(H$4<=(global!$E$92+global!$E$88),H2534*H2541/12,PMT(H2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(I$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(I$4<=global!$E$92,0,IF(I$4<=(global!$E$92+global!$E$88),I2534*I2541/12,PMT(I2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(J$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(J$4<=global!$E$92,0,IF(J$4<=(global!$E$92+global!$E$88),J2534*J2541/12,PMT(J2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(K$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(K$4<=global!$E$92,0,IF(K$4<=(global!$E$92+global!$E$88),K2534*K2541/12,PMT(K2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(L$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(L$4<=global!$E$92,0,IF(L$4<=(global!$E$92+global!$E$88),L2534*L2541/12,PMT(L2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(M$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(M$4<=global!$E$92,0,IF(M$4<=(global!$E$92+global!$E$88),M2534*M2541/12,PMT(M2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(N$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(N$4<=global!$E$92,0,IF(N$4<=(global!$E$92+global!$E$88),N2534*N2541/12,PMT(N2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(O$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(O$4<=global!$E$92,0,IF(O$4<=(global!$E$92+global!$E$88),O2534*O2541/12,PMT(O2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(P$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(P$4<=global!$E$92,0,IF(P$4<=(global!$E$92+global!$E$88),P2534*P2541/12,PMT(P2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(Q$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(Q$4<=global!$E$92,0,IF(Q$4<=(global!$E$92+global!$E$88),Q2534*Q2541/12,PMT(Q2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(R$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(R$4<=global!$E$92,0,IF(R$4<=(global!$E$92+global!$E$88),R2534*R2541/12,PMT(R2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(S$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(S$4<=global!$E$92,0,IF(S$4<=(global!$E$92+global!$E$88),S2534*S2541/12,PMT(S2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(T$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(T$4<=global!$E$92,0,IF(T$4<=(global!$E$92+global!$E$88),T2534*T2541/12,PMT(T2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(U$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(U$4<=global!$E$92,0,IF(U$4<=(global!$E$92+global!$E$88),U2534*U2541/12,PMT(U2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(V$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(V$4<=global!$E$92,0,IF(V$4<=(global!$E$92+global!$E$88),V2534*V2541/12,PMT(V2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(W$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(W$4<=global!$E$92,0,IF(W$4<=(global!$E$92+global!$E$88),W2534*W2541/12,PMT(W2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(X$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(X$4<=global!$E$92,0,IF(X$4<=(global!$E$92+global!$E$88),X2534*X2541/12,PMT(X2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(Y$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(Y$4<=global!$E$92,0,IF(Y$4<=(global!$E$92+global!$E$88),Y2534*Y2541/12,PMT(Y2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(Z$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(Z$4<=global!$E$92,0,IF(Z$4<=(global!$E$92+global!$E$88),Z2534*Z2541/12,PMT(Z2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AA$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AA$4<=global!$E$92,0,IF(AA$4<=(global!$E$92+global!$E$88),AA2534*AA2541/12,PMT(AA2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AB$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AB$4<=global!$E$92,0,IF(AB$4<=(global!$E$92+global!$E$88),AB2534*AB2541/12,PMT(AB2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AC$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AC$4<=global!$E$92,0,IF(AC$4<=(global!$E$92+global!$E$88),AC2534*AC2541/12,PMT(AC2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AD$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AD$4<=global!$E$92,0,IF(AD$4<=(global!$E$92+global!$E$88),AD2534*AD2541/12,PMT(AD2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AE$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AE$4<=global!$E$92,0,IF(AE$4<=(global!$E$92+global!$E$88),AE2534*AE2541/12,PMT(AE2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AF$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AF$4<=global!$E$92,0,IF(AF$4<=(global!$E$92+global!$E$88),AF2534*AF2541/12,PMT(AF2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AG$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AG$4<=global!$E$92,0,IF(AG$4<=(global!$E$92+global!$E$88),AG2534*AG2541/12,PMT(AG2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AH$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AH$4<=global!$E$92,0,IF(AH$4<=(global!$E$92+global!$E$88),AH2534*AH2541/12,PMT(AH2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AI$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AI$4<=global!$E$92,0,IF(AI$4<=(global!$E$92+global!$E$88),AI2534*AI2541/12,PMT(AI2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AJ$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AJ$4<=global!$E$92,0,IF(AJ$4<=(global!$E$92+global!$E$88),AJ2534*AJ2541/12,PMT(AJ2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AK$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AK$4<=global!$E$92,0,IF(AK$4<=(global!$E$92+global!$E$88),AK2534*AK2541/12,PMT(AK2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AL$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AL$4<=global!$E$92,0,IF(AL$4<=(global!$E$92+global!$E$88),AL2534*AL2541/12,PMT(AL2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AM$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AM$4<=global!$E$92,0,IF(AM$4<=(global!$E$92+global!$E$88),AM2534*AM2541/12,PMT(AM2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AN$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AN$4<=global!$E$92,0,IF(AN$4<=(global!$E$92+global!$E$88),AN2534*AN2541/12,PMT(AN2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AO$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AO$4<=global!$E$92,0,IF(AO$4<=(global!$E$92+global!$E$88),AO2534*AO2541/12,PMT(AO2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AP$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AP$4<=global!$E$92,0,IF(AP$4<=(global!$E$92+global!$E$88),AP2534*AP2541/12,PMT(AP2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AQ$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AQ$4<=global!$E$92,0,IF(AQ$4<=(global!$E$92+global!$E$88),AQ2534*AQ2541/12,PMT(AQ2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AR$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AR$4<=global!$E$92,0,IF(AR$4<=(global!$E$92+global!$E$88),AR2534*AR2541/12,PMT(AR2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AS$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AS$4<=global!$E$92,0,IF(AS$4<=(global!$E$92+global!$E$88),AS2534*AS2541/12,PMT(AS2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AT$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AT$4<=global!$E$92,0,IF(AT$4<=(global!$E$92+global!$E$88),AT2534*AT2541/12,PMT(AT2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AU$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AU$4<=global!$E$92,0,IF(AU$4<=(global!$E$92+global!$E$88),AU2534*AU2541/12,PMT(AU2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AV$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AV$4<=global!$E$92,0,IF(AV$4<=(global!$E$92+global!$E$88),AV2534*AV2541/12,PMT(AV2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AW$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AW$4<=global!$E$92,0,IF(AW$4<=(global!$E$92+global!$E$88),AW2534*AW2541/12,PMT(AW2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AX$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AX$4<=global!$E$92,0,IF(AX$4<=(global!$E$92+global!$E$88),AX2534*AX2541/12,PMT(AX2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AY$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AY$4<=global!$E$92,0,IF(AY$4<=(global!$E$92+global!$E$88),AY2534*AY2541/12,PMT(AY2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(AZ$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(AZ$4<=global!$E$92,0,IF(AZ$4<=(global!$E$92+global!$E$88),AZ2534*AZ2541/12,PMT(AZ2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BA$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BA$4<=global!$E$92,0,IF(BA$4<=(global!$E$92+global!$E$88),BA2534*BA2541/12,PMT(BA2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BB$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BB$4<=global!$E$92,0,IF(BB$4<=(global!$E$92+global!$E$88),BB2534*BB2541/12,PMT(BB2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BC$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BC$4<=global!$E$92,0,IF(BC$4<=(global!$E$92+global!$E$88),BC2534*BC2541/12,PMT(BC2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BD$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BD$4<=global!$E$92,0,IF(BD$4<=(global!$E$92+global!$E$88),BD2534*BD2541/12,PMT(BD2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BE$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BE$4<=global!$E$92,0,IF(BE$4<=(global!$E$92+global!$E$88),BE2534*BE2541/12,PMT(BE2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BF$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BF$4<=global!$E$92,0,IF(BF$4<=(global!$E$92+global!$E$88),BF2534*BF2541/12,PMT(BF2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BG$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BG$4<=global!$E$92,0,IF(BG$4<=(global!$E$92+global!$E$88),BG2534*BG2541/12,PMT(BG2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BH$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BH$4<=global!$E$92,0,IF(BH$4<=(global!$E$92+global!$E$88),BH2534*BH2541/12,PMT(BH2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BI$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BI$4<=global!$E$92,0,IF(BI$4<=(global!$E$92+global!$E$88),BI2534*BI2541/12,PMT(BI2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BJ$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BJ$4<=global!$E$92,0,IF(BJ$4<=(global!$E$92+global!$E$88),BJ2534*BJ2541/12,PMT(BJ2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BK$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BK$4<=global!$E$92,0,IF(BK$4<=(global!$E$92+global!$E$88),BK2534*BK2541/12,PMT(BK2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BL$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BL$4<=global!$E$92,0,IF(BL$4<=(global!$E$92+global!$E$88),BL2534*BL2541/12,PMT(BL2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BM$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BM$4<=global!$E$92,0,IF(BM$4<=(global!$E$92+global!$E$88),BM2534*BM2541/12,PMT(BM2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BN$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BN$4<=global!$E$92,0,IF(BN$4<=(global!$E$92+global!$E$88),BN2534*BN2541/12,PMT(BN2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BO$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BO$4<=global!$E$92,0,IF(BO$4<=(global!$E$92+global!$E$88),BO2534*BO2541/12,PMT(BO2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BP$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BP$4<=global!$E$92,0,IF(BP$4<=(global!$E$92+global!$E$88),BP2534*BP2541/12,PMT(BP2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BQ$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BQ$4<=global!$E$92,0,IF(BQ$4<=(global!$E$92+global!$E$88),BQ2534*BQ2541/12,PMT(BQ2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BR$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BR$4<=global!$E$92,0,IF(BR$4<=(global!$E$92+global!$E$88),BR2534*BR2541/12,PMT(BR2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BS$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BS$4<=global!$E$92,0,IF(BS$4<=(global!$E$92+global!$E$88),BS2534*BS2541/12,PMT(BS2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BT$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BT$4<=global!$E$92,0,IF(BT$4<=(global!$E$92+global!$E$88),BT2534*BT2541/12,PMT(BT2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BU$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BU$4<=global!$E$92,0,IF(BU$4<=(global!$E$92+global!$E$88),BU2534*BU2541/12,PMT(BU2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BV$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BV$4<=global!$E$92,0,IF(BV$4<=(global!$E$92+global!$E$88),BV2534*BV2541/12,PMT(BV2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BW$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BW$4<=global!$E$92,0,IF(BW$4<=(global!$E$92+global!$E$88),BW2534*BW2541/12,PMT(BW2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BX$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BX$4<=global!$E$92,0,IF(BX$4<=(global!$E$92+global!$E$88),BX2534*BX2541/12,PMT(BX2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BY$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BY$4<=global!$E$92,0,IF(BY$4<=(global!$E$92+global!$E$88),BY2534*BY2541/12,PMT(BY2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(BZ$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(BZ$4<=global!$E$92,0,IF(BZ$4<=(global!$E$92+global!$E$88),BZ2534*BZ2541/12,PMT(BZ2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CA$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CA$4<=global!$E$92,0,IF(CA$4<=(global!$E$92+global!$E$88),CA2534*CA2541/12,PMT(CA2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CB$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CB$4<=global!$E$92,0,IF(CB$4<=(global!$E$92+global!$E$88),CB2534*CB2541/12,PMT(CB2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CC$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CC$4<=global!$E$92,0,IF(CC$4<=(global!$E$92+global!$E$88),CC2534*CC2541/12,PMT(CC2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CD$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CD$4<=global!$E$92,0,IF(CD$4<=(global!$E$92+global!$E$88),CD2534*CD2541/12,PMT(CD2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CE$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CE$4<=global!$E$92,0,IF(CE$4<=(global!$E$92+global!$E$88),CE2534*CE2541/12,PMT(CE2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CF$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CF$4<=global!$E$92,0,IF(CF$4<=(global!$E$92+global!$E$88),CF2534*CF2541/12,PMT(CF2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CG$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CG$4<=global!$E$92,0,IF(CG$4<=(global!$E$92+global!$E$88),CG2534*CG2541/12,PMT(CG2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CH$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CH$4<=global!$E$92,0,IF(CH$4<=(global!$E$92+global!$E$88),CH2534*CH2541/12,PMT(CH2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CI$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CI$4<=global!$E$92,0,IF(CI$4<=(global!$E$92+global!$E$88),CI2534*CI2541/12,PMT(CI2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CJ$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CJ$4<=global!$E$92,0,IF(CJ$4<=(global!$E$92+global!$E$88),CJ2534*CJ2541/12,PMT(CJ2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CK$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CK$4<=global!$E$92,0,IF(CK$4<=(global!$E$92+global!$E$88),CK2534*CK2541/12,PMT(CK2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CL$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CL$4<=global!$E$92,0,IF(CL$4<=(global!$E$92+global!$E$88),CL2534*CL2541/12,PMT(CL2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CM$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CM$4<=global!$E$92,0,IF(CM$4<=(global!$E$92+global!$E$88),CM2534*CM2541/12,PMT(CM2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CN$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CN$4<=global!$E$92,0,IF(CN$4<=(global!$E$92+global!$E$88),CN2534*CN2541/12,PMT(CN2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CO$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CO$4<=global!$E$92,0,IF(CO$4<=(global!$E$92+global!$E$88),CO2534*CO2541/12,PMT(CO2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CP$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CP$4<=global!$E$92,0,IF(CP$4<=(global!$E$92+global!$E$88),CP2534*CP2541/12,PMT(CP2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CQ$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CQ$4<=global!$E$92,0,IF(CQ$4<=(global!$E$92+global!$E$88),CQ2534*CQ2541/12,PMT(CQ2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CR$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CR$4<=global!$E$92,0,IF(CR$4<=(global!$E$92+global!$E$88),CR2534*CR2541/12,PMT(CR2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CS$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CS$4<=global!$E$92,0,IF(CS$4<=(global!$E$92+global!$E$88),CS2534*CS2541/12,PMT(CS2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CT$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CT$4<=global!$E$92,0,IF(CT$4<=(global!$E$92+global!$E$88),CT2534*CT2541/12,PMT(CT2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CU$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CU$4<=global!$E$92,0,IF(CU$4<=(global!$E$92+global!$E$88),CU2534*CU2541/12,PMT(CU2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CV$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CV$4<=global!$E$92,0,IF(CV$4<=(global!$E$92+global!$E$88),CV2534*CV2541/12,PMT(CV2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CW$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CW$4<=global!$E$92,0,IF(CW$4<=(global!$E$92+global!$E$88),CW2534*CW2541/12,PMT(CW2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CX$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CX$4<=global!$E$92,0,IF(CX$4<=(global!$E$92+global!$E$88),CX2534*CX2541/12,PMT(CX2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CY$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CY$4<=global!$E$92,0,IF(CY$4<=(global!$E$92+global!$E$88),CY2534*CY2541/12,PMT(CY2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(CZ$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(CZ$4<=global!$E$92,0,IF(CZ$4<=(global!$E$92+global!$E$88),CZ2534*CZ2541/12,PMT(CZ2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DA$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DA$4<=global!$E$92,0,IF(DA$4<=(global!$E$92+global!$E$88),DA2534*DA2541/12,PMT(DA2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DB$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DB$4<=global!$E$92,0,IF(DB$4<=(global!$E$92+global!$E$88),DB2534*DB2541/12,PMT(DB2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DC$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DC$4<=global!$E$92,0,IF(DC$4<=(global!$E$92+global!$E$88),DC2534*DC2541/12,PMT(DC2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DD$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DD$4<=global!$E$92,0,IF(DD$4<=(global!$E$92+global!$E$88),DD2534*DD2541/12,PMT(DD2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DE$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DE$4<=global!$E$92,0,IF(DE$4<=(global!$E$92+global!$E$88),DE2534*DE2541/12,PMT(DE2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DF$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DF$4<=global!$E$92,0,IF(DF$4<=(global!$E$92+global!$E$88),DF2534*DF2541/12,PMT(DF2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DG$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DG$4<=global!$E$92,0,IF(DG$4<=(global!$E$92+global!$E$88),DG2534*DG2541/12,PMT(DG2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DH$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DH$4<=global!$E$92,0,IF(DH$4<=(global!$E$92+global!$E$88),DH2534*DH2541/12,PMT(DH2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DI$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DI$4<=global!$E$92,0,IF(DI$4<=(global!$E$92+global!$E$88),DI2534*DI2541/12,PMT(DI2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DJ$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DJ$4<=global!$E$92,0,IF(DJ$4<=(global!$E$92+global!$E$88),DJ2534*DJ2541/12,PMT(DJ2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DK$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DK$4<=global!$E$92,0,IF(DK$4<=(global!$E$92+global!$E$88),DK2534*DK2541/12,PMT(DK2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DL$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DL$4<=global!$E$92,0,IF(DL$4<=(global!$E$92+global!$E$88),DL2534*DL2541/12,PMT(DL2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DM$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DM$4<=global!$E$92,0,IF(DM$4<=(global!$E$92+global!$E$88),DM2534*DM2541/12,PMT(DM2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DN$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DN$4<=global!$E$92,0,IF(DN$4<=(global!$E$92+global!$E$88),DN2534*DN2541/12,PMT(DN2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DO$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DO$4<=global!$E$92,0,IF(DO$4<=(global!$E$92+global!$E$88),DO2534*DO2541/12,PMT(DO2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DP$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DP$4<=global!$E$92,0,IF(DP$4<=(global!$E$92+global!$E$88),DP2534*DP2541/12,PMT(DP2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DQ$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DQ$4<=global!$E$92,0,IF(DQ$4<=(global!$E$92+global!$E$88),DQ2534*DQ2541/12,PMT(DQ2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DR$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DR$4<=global!$E$92,0,IF(DR$4<=(global!$E$92+global!$E$88),DR2534*DR2541/12,PMT(DR2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DS$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DS$4<=global!$E$92,0,IF(DS$4<=(global!$E$92+global!$E$88),DS2534*DS2541/12,PMT(DS2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DT$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DT$4<=global!$E$92,0,IF(DT$4<=(global!$E$92+global!$E$88),DT2534*DT2541/12,PMT(DT2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DU$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DU$4<=global!$E$92,0,IF(DU$4<=(global!$E$92+global!$E$88),DU2534*DU2541/12,PMT(DU2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DV$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DV$4<=global!$E$92,0,IF(DV$4<=(global!$E$92+global!$E$88),DV2534*DV2541/12,PMT(DV2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DW$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DW$4<=global!$E$92,0,IF(DW$4<=(global!$E$92+global!$E$88),DW2534*DW2541/12,PMT(DW2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DX$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DX$4<=global!$E$92,0,IF(DX$4<=(global!$E$92+global!$E$88),DX2534*DX2541/12,PMT(DX2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DY$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DY$4<=global!$E$92,0,IF(DY$4<=(global!$E$92+global!$E$88),DY2534*DY2541/12,PMT(DY2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(DZ$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(DZ$4<=global!$E$92,0,IF(DZ$4<=(global!$E$92+global!$E$88),DZ2534*DZ2541/12,PMT(DZ2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(EA$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(EA$4<=global!$E$92,0,IF(EA$4<=(global!$E$92+global!$E$88),EA2534*EA2541/12,PMT(EA2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(EB$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(EB$4<=global!$E$92,0,IF(EB$4<=(global!$E$92+global!$E$88),EB2534*EB2541/12,PMT(EB2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(EC$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(EC$4<=global!$E$92,0,IF(EC$4<=(global!$E$92+global!$E$88),EC2534*EC2541/12,PMT(EC2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(ED$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(ED$4<=global!$E$92,0,IF(ED$4<=(global!$E$92+global!$E$88),ED2534*ED2541/12,PMT(ED2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(EE$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(EE$4<=global!$E$92,0,IF(EE$4<=(global!$E$92+global!$E$88),EE2534*EE2541/12,PMT(EE2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(EF$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(EF$4<=global!$E$92,0,IF(EF$4<=(global!$E$92+global!$E$88),EF2534*EF2541/12,PMT(EF2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(EG$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(EG$4<=global!$E$92,0,IF(EG$4<=(global!$E$92+global!$E$88),EG2534*EG2541/12,PMT(EG2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(EH$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(EH$4<=global!$E$92,0,IF(EH$4<=(global!$E$92+global!$E$88),EH2534*EH2541/12,PMT(EH2541/12,global!$E$90,-global!$E$82,,0))))","v":0},{"$f":"IF(EI$4>MIN(global!$C$121,global!$E$91+global!$E$92),0,IF(EI$4<=global!$E$92,0,IF(EI$4<=(global!$E$92+global!$E$88),EI2534*EI2541/12,PMT(EI2541/12,global!$E$90,-global!$E$82,,0))))","v":0}]
[null,null,null,null,"","Interest Payment",{"$f":"G$2541*G$2534*-1/12","v":0},{"$f":"H$2541*H$2534*-1/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$2541*BT$2534*-1/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF$2541*EF$2534*-1/12","v":0},0,0,0]
[null,null,null,null,""]
[null,null,null,null,"","Working Capital"]
[null,null,null,null,"","Begin",0,{"$f":"G2549","v":0},{"$f":"H2549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT2549","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF2549","v":0},0,0]
[null,null,null,null,"","Contributions",{"$f":"G1266*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM1266*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS1266*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY1266*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","Distributions",{"$f":"-G1267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AM1267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BS1267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CY1267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"","End",{"$f":"SUM(G2546:G2548)","v":0},{"$f":"SUM(H2546:H2548)","v":0},{"$f":"SUM(I2546:I2548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU2546:BU2548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG2546:EG2548)","v":0},0,0]
[null,null,null,null,""]
[null,null,null,null,"","Crystallization"]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,"","Checks"]
[]
[null,null,null,null,null,"check","result"]
[null,null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"F2573","v":"same length as lease_opex_detail?"},{"$f":"$G$2576","v":0}]
[null,null,null,null,null,"first date same as lease_opex_detail?",{"$f":"G3-lease_opex_detail!G9","v":0}]
[null,null,null,null,null,"hold-agnostic monthly cf totals = annual?",{"$f":"SUM(_xlfn.ANCHORARRAY(EK15))-SUM(_xlfn.ANCHORARRAY(FF15))","v":0}]
[null,null,null,null,null,"hold-observant monthly cf totals = annual?",{"$f":"SUM(_xlfn.ANCHORARRAY(EK882))-SUM(_xlfn.ANCHORARRAY(FF882))","v":0}]
[null,null,null,null,null,"hold-observant subtotals annual = monthly? Cf totals",{"$f":"ROUND(SUM(_xlfn.ANCHORARRAY(EK1875))-SUM(_xlfn.ANCHORARRAY(FF1875)),6)","v":0}]
[null,null,null,null,null,"missing any subtotal formulas?",{"$f":"IF(COUNTA(G1875:EJ2464)/(COLUMNS(G1875:EJ1875)-1)/(ROWS(G1875:G2464)-2)=1,0,1)","v":0}]
[null,null,null,null,null,"valuation noi filled out everywhere?",{"$f":"COUNTA(F2471:EJ2471)+1-COLUMNS(F2471:EJ2471)","v":0}]
[null,null,null,null,null,"acquisition loan paid off?",{"$f":"G2511+SUM(F2512:EJ2513)","v":0}]
[null,null,null,null,null,"12 ntm refi periods?",{"$f":"SUM(F9:EJ9)-12","v":0}]
[null,null,null,null,null,"loans paid off?",{"$f":"ROUND(SUM(G1249:EI1251)+SUM(G1254:EI1256)+SUM(G1244:EI1246),6)","v":0}]
[null,null,null,null,null,"post-exit LCF is zero?",{"$f":"SUMIFS(F2472:EJ2472,$F$4:$EJ$4,\">\"&global!$C$121)","v":0}]
[null,null,null,null,null,"no negative W.C. distributions?",{"$f":"COUNTIFS(F1267:EJ1267,\"<0\")","v":0}]
[null,null,null,null,null,0,0]
[null,null,null,null,null,"local check",{"$f":"COUNTIFS(G2557:G2570,\"<>0\")","v":0}]
[]
[null,null,null,null,null,"same length as lease_opex_detail?"]
[null,null,null,null,null,"lease_opex_detail end month",{"$f":"MAX(lease_opex_detail!F9:EI9)","v":"2035-01-31"}]
[null,null,null,null,null,"end month here",{"$f":"MAX(F3:EJ3)","v":"2035-01-31"}]
[null,null,null,null,null,"same?",{"$f":"IF(G2574<>G2575,1,0)","v":0}]
[]
[null,null,null,null,null,"Non-Urgent To Do"]

{"sheet":"waterfall","index":21,"n_rows":111,"n_cols":151,"rows_kept":111,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Checks!$A$1","v":0},null,"Waterfall"]
[{"$f":"$D$111","v":0},null,{"$f":"global!B2","v":"New Industrial Template"}]
[]
[null,null,"Control"]
[]
[null,null,"Equity Split",null,null,"Equity Split"]
[null,null,"GP Equity",{"$f":"global!$C$109","v":0.1},null,"Project-Level IRR",{"$f":"IFERROR(XIRR(D40:EG40,D35:EG35),0)","v":0.21157295107841492}]
[null,null,"LP Equity",{"$f":"1-D7","v":0.9},null,"Project-Level EM",{"$f":"IFERROR(SUMIF(D40:EG40,\">\"&0,D40:EG40)/-SUMIF(D40:EG40,\"<\"&0,D40:EG40),0)","v":2.3963949966079872}]
[]
[null,null,"Waterfall Structure","Return","GP Promote","GP Cash Flow","LP Cash Flow"]
[null,null,"Preferred Return (IRR)",0.08,null,{"$f":"D7","v":0.1},{"$f":"D8","v":0.9}]
[null,null,"Thereafter",null,0.22222222222222221,{"$f":"$D$7+E12*$D$8","v":0.3},{"$f":"1-F12","v":0.7}]
[]
[null,null,"Summary Outputs"]
[]
[null,null,"Timing"]
[null,null,"Sale Date",{"$f":"global!$C$25","v":"2029-01-31"}]
[]
[null,null,"LP Returns"]
[null,null,"LP IRR",{"$f":"D80","v":0.18731748461723324}]
[null,null,"LP EM",{"$f":"D81","v":2.1747089092847034}]
[]
[null,null,"GP Returns Excluding Partnership Fees"]
[null,null,"GP IRR",{"$f":"D89","v":0.37057840228080752}]
[null,null,"GP EM",{"$f":"D90","v":4.3915697825175375}]
[null,null,"GP Promote",{"$f":"D94","v":1069275.5017110729}]
[]
[null,null,"GP Returns Including Partnership Fees"]
[null,null,"GP IRR",{"$f":"D100","v":0.69120841622352602}]
[null,null,"GP EM",{"$f":"D101","v":8.4899335814069374}]
[null,null,"GP Promote",{"$f":"D26","v":1069275.5017110729}]
[]
[]
[null,null,"Monthly",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual"]
[null,null,"Monthly Waterfall",{"$f":"EOMONTH(global!C23,0)","v":"2024-01-31"},{"$f":"cf_detail!H3:EI3","v":"2024-02-29"},"2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31",{"$f":"EOMONTH(EF35,1)","v":49368},null,{"$f":"cf_detail!ES3","v":"2024-01-31"},{"$f":"cf_detail!ET3","v":"2025-01-31"},{"$f":"cf_detail!EU3","v":"2026-01-31"},{"$f":"cf_detail!EV3","v":"2027-01-31"},{"$f":"cf_detail!EW3","v":"2028-01-31"},{"$f":"cf_detail!EX3","v":"2029-01-31"},{"$f":"cf_detail!EY3","v":"2030-01-31"},{"$f":"cf_detail!EZ3","v":"2031-01-31"},{"$f":"cf_detail!FA3","v":"2032-01-31"},{"$f":"cf_detail!FB3","v":"2033-01-31"},{"$f":"cf_detail!FC3","v":"2034-01-31"},{"$f":"cf_detail!FD3","v":"2035-01-31"},{"$f":"cf_detail!FE3","v":"<"}]
[null,null,"Month #",{"$f":"cf_detail!G4:EI4","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,null,null,{"$f":"cf_detail!ES4","v":0},{"$f":"cf_detail!ET4","v":12},{"$f":"cf_detail!EU4","v":24},{"$f":"cf_detail!EV4","v":36},{"$f":"cf_detail!EW4","v":48},{"$f":"cf_detail!EX4","v":60},{"$f":"cf_detail!EY4","v":72},{"$f":"cf_detail!EZ4","v":84},{"$f":"cf_detail!FA4","v":96},{"$f":"cf_detail!FB4","v":108},{"$f":"cf_detail!FC4","v":120},{"$f":"cf_detail!FD4","v":132}]
[null,null,"Year #",{"$f":"cf_detail!G5:EI5","v":0},1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,null,null,{"$f":"cf_detail!ES5","v":0},{"$f":"cf_detail!ET5","v":1},{"$f":"cf_detail!EU5","v":2},{"$f":"cf_detail!EV5","v":3},{"$f":"cf_detail!EW5","v":4},{"$f":"cf_detail!EX5","v":5},{"$f":"cf_detail!EY5","v":6},{"$f":"cf_detail!EZ5","v":7},{"$f":"cf_detail!FA5","v":8},{"$f":"cf_detail!FB5","v":9},{"$f":"cf_detail!FC5","v":10},{"$f":"cf_detail!FD5","v":11}]
[]
[null,null,"Project-Level Cash Flows"]
[null,null,"Levered Cash Flows",{"$f":"cf_detail!G2480:EI2480","v":-4421347.5},-104711.16994084184,-104711.92840768537,-104712.68843684644,17786.549968456893,17785.786804999829,17785.022069550985,17784.255758872336,-87893.383450837486,20622.48219094114,20622.482190941133,20622.48219094114,35472.48219094114,31113.646629261966,31113.646629261966,31113.646629261959,31113.646629261959,31113.646629261966,31113.646629261966,31113.646629261966,31113.646629261966,32740.649754261969,32740.649754261969,32740.649754261976,32740.649754261962,32685.556004261969,32685.556004261969,32685.556004261969,32685.556004261969,32685.556004261969,32685.556004261969,32685.556004261976,32685.556004261969,34353.234207386959,34353.234207386973,34353.234207386959,34353.234207386959,34296.76311363696,34296.763113636967,34296.763113636953,34296.763113636953,34296.763113636967,34296.763113636967,34296.763113636953,34296.763113636967,36006.133271840059,36006.133271840059,36006.133271840074,36006.133271840066,35948.250400746314,35948.250400746321,35948.250400746314,35948.250400746329,35948.250400746321,35948.250400746321,35948.250400746314,35948.250400746321,37700.354812904523,37700.354812904538,37700.35481290453,9792379.3133881763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($C40:$EG40,$C$37:$EG$37,EI$37)","v":-4421347.5},-233547.6268705666,379871.77205114358,398897.38486364362,418398.63799645589,10193066.38103286,0,0,0,0,0,{"$f":"SUMIFS($C40:$EG40,$C$37:$EG$37,ET$37)","v":0}]
[]
[null,null,"Equity Contributions"]
[null,null,"GP Contributions",{"$f":"D40*$D$7","v":-442134.75},{"$f":"IF(E40<0,E40*$D$7,0)","v":-10471.116994084185},{"$f":"IF(F40<0,F40*$D$7,0)","v":-10471.192840768537},-10471.268843684644,0,0,{"$f":"IF(J40<0,J40*$D$7,0)","v":0},0,-8789.3383450837482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV40<0,BV40*$D$7,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($C43:$EG43,$C$37:$EG$37,EI$37)","v":-442134.75},-40202.917023621114,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($C43:$EG43,$C$37:$EG$37,ET$37)","v":0}]
[null,null,"LP Contributions",{"$f":"D40*$D$8","v":-3979212.75},{"$f":"IF(E40<0,E40*$D$8,0)","v":-94240.052946757656},{"$f":"IF(F40<0,F40*$D$8,0)","v":-94240.735566916832},-94241.419593161801,0,0,{"$f":"IF(J40<0,J40*$D$8,0)","v":0},0,-79104.045105753743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV40<0,BV40*$D$8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-3979212.75,-361826.25321259006,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Preferred Return"]
[null,null,"Beginning Balance",0,{"$f":"IF(E35>global!$C$25,0,D51)","v":3979212.75},{"$f":"IF(F35>global!$C$25,0,E51)","v":4097859.0889816969},{"$f":"IF(G35>global!$C$25,0,F51)","v":4218972.8721965086},{"$f":"IF(H35>global!$C$25,0,G51)","v":4339986.2636871831},{"$f":"IF(I35>global!$C$25,0,H51)","v":4352439.2442905447},{"$f":"IF(J35>global!$C$25,0,I51)","v":4364050.934097738},{"$f":"IF(K35>global!$C$25,0,J51)","v":4376663.1017359346},{"$f":"IF(L35>global!$C$25,0,K51)","v":4389358.6674569659},{"$f":"IF(M35>global!$C$25,0,L51)","v":4496315.8868904514},{"$f":"IF(N35>global!$C$25,0,M51)","v":4507241.7109905574},{"$f":"IF(O35>global!$C$25,0,N51)","v":4517282.6915980102},{"$f":"IF(P35>global!$C$25,0,O51)","v":4528346.0123591032},{"$f":"IF(Q35>global!$C$25,0,P51)","v":4526116.8844548082},{"$f":"IF(R35>global!$C$25,0,Q51)","v":4524915.2016967358},{"$f":"IF(S35>global!$C$25,0,R51)","v":4526586.5271379445},{"$f":"IF(T35>global!$C$25,0,S51)","v":4527308.2144805426},{"$f":"IF(U35>global!$C$25,0,T51)","v":4528995.2328836527},{"$f":"IF(V35>global!$C$25,0,U51)","v":4529732.2049423382},{"$f":"IF(W35>global!$C$25,0,V51)","v":4531435.1194535783},{"$f":"IF(X35>global!$C$25,0,W51)","v":4533149.2013821956},{"$f":"IF(Y35>global!$C$25,0,X51)","v":4533912.532920137},{"$f":"IF(Z35>global!$C$25,0,Y51)","v":4534178.5584831638},{"$f":"IF(AA35>global!$C$25,0,Z51)","v":4533484.1191110881},{"$f":"IF(AB35>global!$C$25,0,AA51)","v":4533747.3352108188},{"$f":"IF(AC35>global!$C$25,0,AB51)","v":4534012.2774359807},{"$f":"IF(AD35>global!$C$25,0,AC51)","v":4531442.6274110666},{"$f":"IF(AE35>global!$C$25,0,AD51)","v":4531742.0401380649},{"$f":"IF(AF35>global!$C$25,0,AE51)","v":4531081.7239368912},{"$f":"IF(AG35>global!$C$25,0,AF51)","v":4531378.7699216353},{"$f":"IF(AH35>global!$C$25,0,AG51)","v":4530716.1485480135},{"$f":"IF(AI35>global!$C$25,0,AH51)","v":4531010.7971528992},{"$f":"IF(AJ35>global!$C$25,0,AI51)","v":4531307.3780121217},{"$f":"IF(AK35>global!$C$25,0,AJ51)","v":4530644.3036130238},{"$f":"IF(AL35>global!$C$25,0,AK51)","v":4529437.5706885001},{"$f":"IF(AM35>global!$C$25,0,AL51)","v":4527261.7208316913},{"$f":"IF(AN35>global!$C$25,0,AM51)","v":4526032.8055172218},{"$f":"IF(AO35>global!$C$25,0,AN51)","v":4524795.83118972},{"$f":"IF(AP35>global!$C$25,0,AO51)","v":4520721.5212128609},{"$f":"IF(AQ35>global!$C$25,0,AP51)","v":4519500.5403904319},{"$f":"IF(AR35>global!$C$25,0,AQ51)","v":4517312.4579627784},{"$f":"IF(AS35>global!$C$25,0,AR51)","v":4516069.1210960923},{"$f":"IF(AT35>global!$C$25,0,AS51)","v":4513859.2642072849},{"$f":"IF(AU35>global!$C$25,0,AT51)","v":4512593.2818961572},{"$f":"IF(AV35>global!$C$25,0,AU51)","v":4511318.9974930761},{"$f":"IF(AW35>global!$C$25,0,AV51)","v":4509078.9981550369},{"$f":"IF(AX35>global!$C$25,0,AW51)","v":4506243.2345476244},{"$f":"IF(AY35>global!$C$25,0,AX51)","v":4502432.5932365106},{"$f":"IF(AZ35>global!$C$25,0,AY51)","v":4499553.2436608681},{"$f":"IF(BA35>global!$C$25,0,AZ51)","v":4496655.0118111745},{"$f":"IF(BB35>global!$C$25,0,BA51)","v":4491881.5765927006},{"$f":"IF(BC35>global!$C$25,0,BB51)","v":4488985.1298677865},{"$f":"IF(BD35>global!$C$25,0,BC51)","v":4485117.0698758205},{"$f":"IF(BE35>global!$C$25,0,BD51)","v":4482176.2626916114},{"$f":"IF(BF35>global!$C$25,0,BE51)","v":4478264.9962590691},{"$f":"IF(BG35>global!$C$25,0,BF51)","v":4475279.2543670544},{"$f":"IF(BH35>global!$C$25,0,BG51)","v":4472273.9324986702},{"$f":"IF(BI35>global!$C$25,0,BH51)","v":4468299.8297043703},{"$f":"IF(BJ35>global!$C$25,0,BI51)","v":4463671.8440112136},{"$f":"IF(BK35>global!$C$25,0,BJ51)","v":4458066.2617157428},{"$f":"IF(BL35>global!$C$25,0,BK51)","v":4453371.1660624351},{"$f":"IF(BM35>global!$C$25,0,BL51)","v":0},{"$f":"IF(BN35>global!$C$25,0,BM51)","v":0},{"$f":"IF(BO35>global!$C$25,0,BN51)","v":0},{"$f":"IF(BP35>global!$C$25,0,BO51)","v":0},{"$f":"IF(BQ35>global!$C$25,0,BP51)","v":0},{"$f":"IF(BR35>global!$C$25,0,BQ51)","v":0},{"$f":"IF(BS35>global!$C$25,0,BR51)","v":0},{"$f":"IF(BT35>global!$C$25,0,BS51)","v":0},{"$f":"IF(BU35>global!$C$25,0,BT51)","v":0},{"$f":"IF(BV35>global!$C$25,0,BU51)","v":0},{"$f":"IF(BW35>global!$C$25,0,BV51)","v":0},{"$f":"IF(BX35>global!$C$25,0,BW51)","v":0},{"$f":"IF(BY35>global!$C$25,0,BX51)","v":0},{"$f":"IF(BZ35>global!$C$25,0,BY51)","v":0},{"$f":"IF(CA35>global!$C$25,0,BZ51)","v":0},{"$f":"IF(CB35>global!$C$25,0,CA51)","v":0},{"$f":"IF(CC35>global!$C$25,0,CB51)","v":0},{"$f":"IF(CD35>global!$C$25,0,CC51)","v":0},{"$f":"IF(CE35>global!$C$25,0,CD51)","v":0},{"$f":"IF(CF35>global!$C$25,0,CE51)","v":0},{"$f":"IF(CG35>global!$C$25,0,CF51)","v":0},{"$f":"IF(CH35>global!$C$25,0,CG51)","v":0},{"$f":"IF(CI35>global!$C$25,0,CH51)","v":0},{"$f":"IF(CJ35>global!$C$25,0,CI51)","v":0},{"$f":"IF(CK35>global!$C$25,0,CJ51)","v":0},{"$f":"IF(CL35>global!$C$25,0,CK51)","v":0},{"$f":"IF(CM35>global!$C$25,0,CL51)","v":0},{"$f":"IF(CN35>global!$C$25,0,CM51)","v":0},{"$f":"IF(CO35>global!$C$25,0,CN51)","v":0},{"$f":"IF(CP35>global!$C$25,0,CO51)","v":0},{"$f":"IF(CQ35>global!$C$25,0,CP51)","v":0},{"$f":"IF(CR35>global!$C$25,0,CQ51)","v":0},{"$f":"IF(CS35>global!$C$25,0,CR51)","v":0},{"$f":"IF(CT35>global!$C$25,0,CS51)","v":0},{"$f":"IF(CU35>global!$C$25,0,CT51)","v":0},{"$f":"IF(CV35>global!$C$25,0,CU51)","v":0},{"$f":"IF(CW35>global!$C$25,0,CV51)","v":0},{"$f":"IF(CX35>global!$C$25,0,CW51)","v":0},{"$f":"IF(CY35>global!$C$25,0,CX51)","v":0},{"$f":"IF(CZ35>global!$C$25,0,CY51)","v":0},{"$f":"IF(DA35>global!$C$25,0,CZ51)","v":0},{"$f":"IF(DB35>global!$C$25,0,DA51)","v":0},{"$f":"IF(DC35>global!$C$25,0,DB51)","v":0},{"$f":"IF(DD35>global!$C$25,0,DC51)","v":0},{"$f":"IF(DE35>global!$C$25,0,DD51)","v":0},{"$f":"IF(DF35>global!$C$25,0,DE51)","v":0},{"$f":"IF(DG35>global!$C$25,0,DF51)","v":0},{"$f":"IF(DH35>global!$C$25,0,DG51)","v":0},{"$f":"IF(DI35>global!$C$25,0,DH51)","v":0},{"$f":"IF(DJ35>global!$C$25,0,DI51)","v":0},{"$f":"IF(DK35>global!$C$25,0,DJ51)","v":0},{"$f":"IF(DL35>global!$C$25,0,DK51)","v":0},{"$f":"IF(DM35>global!$C$25,0,DL51)","v":0},{"$f":"IF(DN35>global!$C$25,0,DM51)","v":0},{"$f":"IF(DO35>global!$C$25,0,DN51)","v":0},{"$f":"IF(DP35>global!$C$25,0,DO51)","v":0},{"$f":"IF(DQ35>global!$C$25,0,DP51)","v":0},{"$f":"IF(DR35>global!$C$25,0,DQ51)","v":0},{"$f":"IF(DS35>global!$C$25,0,DR51)","v":0},{"$f":"IF(DT35>global!$C$25,0,DS51)","v":0},{"$f":"IF(DU35>global!$C$25,0,DT51)","v":0},{"$f":"IF(DV35>global!$C$25,0,DU51)","v":0},{"$f":"IF(DW35>global!$C$25,0,DV51)","v":0},{"$f":"IF(DX35>global!$C$25,0,DW51)","v":0},{"$f":"IF(DY35>global!$C$25,0,DX51)","v":0},{"$f":"IF(DZ35>global!$C$25,0,DY51)","v":0},{"$f":"IF(EA35>global!$C$25,0,DZ51)","v":0},{"$f":"IF(EB35>global!$C$25,0,EA51)","v":0},{"$f":"IF(EC35>global!$C$25,0,EB51)","v":0},{"$f":"IF(ED35>global!$C$25,0,EC51)","v":0},{"$f":"IF(EE35>global!$C$25,0,ED51)","v":0},{"$f":"IF(EF35>global!$C$25,0,EE51)","v":0},null,null,{"$f":"D47","v":0},{"$f":"EI51","v":3979212.75}]
[null,null,"Preferred Interest Accrual",0,{"$f":"E47*(1+$D$11)^((E35-D35)/365)-E47","v":24406.286034939345},{"$f":"F47*(1+$D$11)^((F35-E35)/365)-F47","v":26873.047647895291},26771.971897512674,28460.875574972481,27618.897931693122,28618.687500792556,28701.395904016681,27853.174327732064,29486.058071953245,28601.214579300024,29623.55473294016,29696.106067552231,26800.59920826368,29673.60740754474,28723.969308934174,29689.300369446166,28739.254025021568,29705.196477576159,29716.363894953392,28765.613504277542,29732.610341862775,28772.145406760275,29729.80087856669,29731.527003997937,26847.350378921255,29716.413130833767,28756.684202661738,29714.046388579533,28754.379030213691,29711.649008721113,29713.581263057888,28753.926004737616,29711.177862124518,28742.060929839499,29688.995472178794,29680.93645914644,26792.776825414039,29646.105979843996,28679.004374619573,29623.749935586937,28657.229913465679,29601.10449114535,29592.802399192005,28627.08746423386,29569.756337243132,28594.878633541986,29526.170369013213,29507.288094962016,27579.990142197348,29456.97863575723,28485.365368705243,29412.618176462129,28442.158928128891,29367.683468656614,29348.103492286988,28379.322566371411,29302.333638457581,28324.73703614343,29235.223678306676,29204.434057077393,0,0,0,0,0,{"$f":"BR47*(1+$D$11)^((BR35-BQ35)/365)-BR47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED47*(1+$D$11)^((ED35-EC35)/365)-ED47","v":0},0,0,null,null,{"$f":"SUMIFS($C48:$EG48,$C$37:$EG$37,EI$37)","v":0},336711.27027129987,349779.9878272051,349791.20013101585,348417.95481826179,346538.94918855093,0,0,0,0,0,{"$f":"SUMIFS($C48:$EG48,$C$37:$EG$37,ET$37)","v":0}]
[null,null,"LP Contributions",{"$f":"-D44","v":3979212.75},{"$f":"-E44","v":94240.052946757656},94240.735566916832,94241.419593161801,0,0,{"$f":"-J44","v":0},0,79104.045105753743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,3979212.75,361826.25321259006,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($C49:$EG49,$C$37:$EG$37,ET$37)","v":0}]
[null,null,"LP Distributions",{"$f":"MIN(D47+D48,MAX(D40,0)*$D$8)","v":0},{"$f":"MIN(E47+E48,MAX(E40,0)*$D$8)","v":0},{"$f":"MIN(F47+F48,MAX(F40,0)*$D$8)","v":0},0,16007.894971611204,16007.208124499846,{"$f":"MIN(J47+J48,MAX(J40,0)*$D$8)","v":16006.519862595887},16005.830182985103,0,18560.233971847028,18560.233971847021,18560.233971847028,31925.233971847028,28002.28196633577,28002.28196633577,28002.281966335762,28002.281966335762,28002.28196633577,28002.28196633577,28002.28196633577,28002.28196633577,29466.584778835771,29466.584778835771,29466.584778835779,29466.584778835768,29417.000403835773,29417.000403835773,29417.000403835773,29417.000403835773,29417.000403835773,29417.000403835773,29417.00040383578,29417.000403835773,30917.910786648263,30917.910786648277,30917.910786648263,30917.910786648263,30867.086802273265,30867.086802273272,30867.086802273257,30867.086802273257,30867.086802273272,30867.086802273272,30867.086802273257,30867.086802273272,32405.519944656055,32405.519944656055,32405.519944656065,32405.519944656062,32353.425360671685,32353.425360671688,32353.425360671685,32353.425360671696,32353.425360671688,32353.425360671688,32353.425360671685,32353.425360671688,33930.319331614075,33930.319331614082,33930.319331614075,4482575.6001195125,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV47+BV48,MAX(BV40,0)*$D$8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,151633.38902908014,341884.59484602924,359007.64637727936,376558.77419681032,4843193.9609997282,0,0,0,0,0,0]
[null,null,"Ending Balance",{"$f":"D47+D48+D49-D50","v":3979212.75},{"$f":"E47+E48+E49-E50","v":4097859.0889816969},4218972.8721965086,4339986.2636871831,4352439.2442905447,4364050.934097738,{"$f":"J47+J48+J49-J50","v":4376663.1017359346},4389358.6674569659,4496315.8868904514,4507241.7109905574,4517282.6915980102,4528346.0123591032,4526116.8844548082,4524915.2016967358,4526586.5271379445,4527308.2144805426,4528995.2328836527,4529732.2049423382,4531435.1194535783,4533149.2013821956,4533912.532920137,4534178.5584831638,4533484.1191110881,4533747.3352108188,4534012.2774359807,4531442.6274110666,4531742.0401380649,4531081.7239368912,4531378.7699216353,4530716.1485480135,4531010.7971528992,4531307.3780121217,4530644.3036130238,4529437.5706885001,4527261.7208316913,4526032.8055172218,4524795.83118972,4520721.5212128609,4519500.5403904319,4517312.4579627784,4516069.1210960923,4513859.2642072849,4512593.2818961572,4511318.9974930761,4509078.9981550369,4506243.2345476244,4502432.5932365106,4499553.2436608681,4496655.0118111745,4491881.5765927006,4488985.1298677865,4485117.0698758205,4482176.2626916114,4478264.9962590691,4475279.2543670544,4472273.9324986702,4468299.8297043703,4463671.8440112136,4458066.2617157428,4453371.1660624351,0,0,0,0,0,0,0,0,0,0,{"$f":"BV47+BV48+BV49-BV50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"EI47+EI48+EI49-EI50","v":3979212.75},4526116.8844548091,7895.3929811758571,-9216.4462462635129,-28140.819378548535,-4496655.0118111772,0,0,0,0,0,0]
[null,null,"Total LP Cash Flow",{"$f":"D50-D49","v":-3979212.75},{"$f":"E50-E49","v":-94240.052946757656},{"$f":"F50-F49","v":-94240.735566916832},{"$f":"G50-G49","v":-94241.419593161801},{"$f":"H50-H49","v":16007.894971611204},16007.208124499846,{"$f":"J50-J49","v":16006.519862595887},16005.830182985103,-79104.045105753743,18560.233971847028,18560.233971847021,18560.233971847028,31925.233971847028,28002.28196633577,28002.28196633577,28002.281966335762,28002.281966335762,28002.28196633577,28002.28196633577,28002.28196633577,28002.28196633577,29466.584778835771,29466.584778835771,29466.584778835779,29466.584778835768,29417.000403835773,29417.000403835773,29417.000403835773,29417.000403835773,29417.000403835773,29417.000403835773,29417.00040383578,29417.000403835773,30917.910786648263,30917.910786648277,30917.910786648263,30917.910786648263,30867.086802273265,30867.086802273272,30867.086802273257,30867.086802273257,30867.086802273272,30867.086802273272,30867.086802273257,30867.086802273272,32405.519944656055,32405.519944656055,32405.519944656065,32405.519944656062,32353.425360671685,32353.425360671688,32353.425360671685,32353.425360671696,32353.425360671688,32353.425360671688,32353.425360671685,32353.425360671688,33930.319331614075,33930.319331614082,33930.319331614075,4482575.6001195125,0,0,0,0,0,0,0,0,0,{"$f":"BV50-BV49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"EI50-EI49","v":-3979212.75},{"$f":"EJ50-EJ49","v":-210192.86418350993},{"$f":"EK50-EK49","v":341884.59484602924},359007.64637727936,376558.77419681032,4843193.9609997282,0,0,0,0,0,0]
[null,null,"IRR",{"$f":"XIRR(D52:EG52,D35:EG35,0)","v":8.0000004882812517E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D53","v":8.0000004882812517E-2}]
[]
[]
[null,null,"GP Contributions",{"$f":"-D43","v":442134.75},{"$f":"-E43","v":10471.116994084185},10471.192840768537,10471.268843684644,0,0,{"$f":"-J43","v":0},0,8789.3383450837482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BV43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($C56:$EG56,$C$37:$EG$37,EI$37)","v":442134.75},40202.917023621114,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($C56:$EG56,$C$37:$EG$37,ET$37)","v":0}]
[null,null,"GP Distributions",{"$f":"(D50/$G$11)*$F$11","v":0},{"$f":"(E50/$G$11)*$F$11","v":0},{"$f":"(F50/$G$11)*$F$11","v":0},0,1778.6549968456893,1778.578680499983,{"$f":"(J50/$G$11)*$F$11","v":1778.5022069550987},1778.4255758872337,0,2062.2482190941146,2062.2482190941132,2062.2482190941146,3547.2482190941141,3111.3646629261966,3111.3646629261966,3111.3646629261962,3111.3646629261962,3111.3646629261966,3111.3646629261966,3111.3646629261966,3111.3646629261966,3274.0649754261972,3274.0649754261972,3274.0649754261976,3274.0649754261963,3268.5556004261971,3268.5556004261971,3268.5556004261971,3268.5556004261971,3268.5556004261971,3268.5556004261971,3268.555600426198,3268.5556004261971,3435.3234207386959,3435.3234207386977,3435.3234207386959,3435.3234207386959,3429.6763113636962,3429.6763113636971,3429.6763113636953,3429.6763113636953,3429.6763113636971,3429.6763113636971,3429.6763113636953,3429.6763113636971,3600.6133271840063,3600.6133271840063,3600.6133271840076,3600.6133271840067,3594.8250400746315,3594.8250400746324,3594.8250400746315,3594.8250400746329,3594.8250400746324,3594.8250400746324,3594.8250400746315,3594.8250400746324,3770.0354812904534,3770.0354812904538,3770.0354812904534,498063.95556883467,0,0,0,0,0,0,0,0,0,{"$f":"(BV50/$G$11)*$F$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,16848.154336564461,37987.177205114363,39889.738486364367,41839.863799645602,538132.66233330313,0,0,0,0,0,0]
[null,null,"GP Cash Flow",{"$f":"D57-D56","v":-442134.75},{"$f":"E57-E56","v":-10471.116994084185},{"$f":"F57-F56","v":-10471.192840768537},{"$f":"G57-G56","v":-10471.268843684644},1778.6549968456893,1778.578680499983,{"$f":"J57-J56","v":1778.5022069550987},1778.4255758872337,-8789.3383450837482,2062.2482190941146,2062.2482190941132,2062.2482190941146,3547.2482190941141,3111.3646629261966,3111.3646629261966,3111.3646629261962,3111.3646629261962,3111.3646629261966,3111.3646629261966,3111.3646629261966,3111.3646629261966,3274.0649754261972,3274.0649754261972,3274.0649754261976,3274.0649754261963,3268.5556004261971,3268.5556004261971,3268.5556004261971,3268.5556004261971,3268.5556004261971,3268.5556004261971,3268.555600426198,3268.5556004261971,3435.3234207386959,3435.3234207386977,3435.3234207386959,3435.3234207386959,3429.6763113636962,3429.6763113636971,3429.6763113636953,3429.6763113636953,3429.6763113636971,3429.6763113636971,3429.6763113636953,3429.6763113636971,3600.6133271840063,3600.6133271840063,3600.6133271840076,3600.6133271840067,3594.8250400746315,3594.8250400746324,3594.8250400746315,3594.8250400746329,3594.8250400746324,3594.8250400746324,3594.8250400746315,3594.8250400746324,3770.0354812904534,3770.0354812904538,3770.0354812904534,498063.95556883467,0,0,0,0,0,0,0,0,0,{"$f":"BV57-BV56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"EI57-EI56","v":-442134.75},-23354.762687056653,37987.177205114363,39889.738486364367,41839.863799645602,538132.66233330313,0,0,0,0,0,0]
[null,null,"IRR",{"$f":"IFERROR(XIRR(D58:EG58,$D$35:$EG$35),0)","v":7.9999998211860726E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D59","v":7.9999998211860726E-2}]
[]
[]
[null,null,"Remaining Cash Flow for Next Tier"]
[null,null,"Total Distributions",{"$f":"D57+D50","v":0},{"$f":"E57+E50","v":0},0,0,17786.549968456893,17785.786804999829,{"$f":"J57+J50","v":17785.022069550985},17784.255758872336,0,20622.482190941144,20622.482190941133,20622.482190941144,35472.48219094114,31113.646629261966,31113.646629261966,31113.646629261959,31113.646629261959,31113.646629261966,31113.646629261966,31113.646629261966,31113.646629261966,32740.649754261969,32740.649754261969,32740.649754261976,32740.649754261965,32685.556004261969,32685.556004261969,32685.556004261969,32685.556004261969,32685.556004261969,32685.556004261969,32685.556004261976,32685.556004261969,34353.234207386959,34353.234207386973,34353.234207386959,34353.234207386959,34296.76311363696,34296.763113636967,34296.763113636953,34296.763113636953,34296.763113636967,34296.763113636967,34296.763113636953,34296.763113636967,36006.133271840059,36006.133271840059,36006.133271840074,36006.133271840066,35948.250400746314,35948.250400746321,35948.250400746314,35948.250400746329,35948.250400746321,35948.250400746321,35948.250400746314,35948.250400746321,37700.35481290453,37700.354812904538,37700.35481290453,4980639.5556883477,0,0,0,0,0,0,0,0,0,{"$f":"BV57+BV50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($C63:$EG63,$C$37:$EG$37,EI$37)","v":0},168481.54336564461,379871.77205114358,398897.38486364362,418398.63799645589,5381326.6233330322,0,0,0,0,0,{"$f":"SUMIFS($C63:$EG63,$C$37:$EG$37,ET$37)","v":0}]
[]
[null,null,"Cash Flow Remaining",{"$f":"MAX(D40-D63,0)","v":0},{"$f":"MAX(E40-E63,0)","v":0},{"$f":"MAX(F40-F63,0)","v":0},{"$f":"MAX(G40-G63,0)","v":0},{"$f":"MAX(H40-H63,0)","v":0},{"$f":"MAX(I40-I63,0)","v":0},{"$f":"MAX(J40-J63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4811739.7576998286,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BV40-BV63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($C65:$EG65,$C$37:$EG$37,EI$37)","v":0},0,0,0,0,4811739.7576998286,0,0,0,0,0,0]
[]
[null,null,"Thereafter"]
[null,null,"Distribution to LP",{"$f":"D65*$G$12","v":0},0,0,0,0,0,{"$f":"J65*$G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3368217.8303898796,0,0,0,0,0,0,0,0,0,{"$f":"BV65*$G$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($C68:$EG68,$C$37:$EG$37,EI$37)","v":0},0,0,0,0,3368217.8303898796,0,0,0,0,0,{"$f":"SUMIFS($C68:$EG68,$C$37:$EG$37,ET$37)","v":0}]
[null,null,"Distribution to GP",{"$f":"D65*$F$12","v":0},{"$f":"E65*$F$12","v":0},0,0,0,0,{"$f":"J65*$F$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1443521.9273099485,0,0,0,0,0,0,0,0,0,{"$f":"BV65*$F$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,1443521.9273099485,0,0,0,0,0,0]
[null,null,"Total Distributions",{"$f":"SUM(D68:D69)","v":0},{"$f":"SUM(E68:E69)","v":0},0,0,0,0,{"$f":"SUM(J68:J69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4811739.7576998286,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV68:BV69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(EI68:EI69)","v":0},0,0,0,0,4811739.7576998286,0,0,0,0,0,0]
[]
[null,null,"Cash Flow Remaining",{"$f":"D70-D65","v":0},{"$f":"E70-E65","v":0},0,0,0,0,{"$f":"J70-J65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV70-BV65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"EI70-EI65","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"LP Cash Flows"]
[null,null,"Contributions",{"$f":"D44","v":-3979212.75},-94240.052946757656,-94240.735566916832,-94241.419593161801,0,0,{"$f":"J44","v":0},0,-79104.045105753743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($C77:$EG77,$C$37:$EG$37,EI$37)","v":-3979212.75},-361826.25321259006,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($C77:$EG77,$C$37:$EG$37,ET$37)","v":0}]
[null,null,"Distributions",{"$f":"D50+D68","v":0},{"$f":"E50+E68","v":0},{"$f":"F50+F68","v":0},0,16007.894971611204,16007.208124499846,{"$f":"J50+J68","v":16006.519862595887},16005.830182985103,0,18560.233971847028,18560.233971847021,18560.233971847028,31925.233971847028,28002.28196633577,28002.28196633577,28002.281966335762,28002.281966335762,28002.28196633577,28002.28196633577,28002.28196633577,28002.28196633577,29466.584778835771,29466.584778835771,29466.584778835779,29466.584778835768,29417.000403835773,29417.000403835773,29417.000403835773,29417.000403835773,29417.000403835773,29417.000403835773,29417.00040383578,29417.000403835773,30917.910786648263,30917.910786648277,30917.910786648263,30917.910786648263,30867.086802273265,30867.086802273272,30867.086802273257,30867.086802273257,30867.086802273272,30867.086802273272,30867.086802273257,30867.086802273272,32405.519944656055,32405.519944656055,32405.519944656065,32405.519944656062,32353.425360671685,32353.425360671688,32353.425360671685,32353.425360671696,32353.425360671688,32353.425360671688,32353.425360671685,32353.425360671688,33930.319331614075,33930.319331614082,33930.319331614075,7850793.4305093922,0,0,0,0,0,0,0,0,0,{"$f":"BV50+BV68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,151633.38902908014,341884.59484602924,359007.64637727936,376558.77419681032,8211411.7913896078,0,0,0,0,0,0]
[null,null,"LP Net Cash Flow",{"$f":"SUM(D77:D78)","v":-3979212.75},{"$f":"SUM(E77:E78)","v":-94240.052946757656},-94240.735566916832,-94241.419593161801,16007.894971611204,16007.208124499846,{"$f":"SUM(J77:J78)","v":16006.519862595887},16005.830182985103,-79104.045105753743,18560.233971847028,18560.233971847021,18560.233971847028,31925.233971847028,28002.28196633577,28002.28196633577,28002.281966335762,28002.281966335762,28002.28196633577,28002.28196633577,28002.28196633577,28002.28196633577,29466.584778835771,29466.584778835771,29466.584778835779,29466.584778835768,29417.000403835773,29417.000403835773,29417.000403835773,29417.000403835773,29417.000403835773,29417.000403835773,29417.00040383578,29417.000403835773,30917.910786648263,30917.910786648277,30917.910786648263,30917.910786648263,30867.086802273265,30867.086802273272,30867.086802273257,30867.086802273257,30867.086802273272,30867.086802273272,30867.086802273257,30867.086802273272,32405.519944656055,32405.519944656055,32405.519944656065,32405.519944656062,32353.425360671685,32353.425360671688,32353.425360671685,32353.425360671696,32353.425360671688,32353.425360671688,32353.425360671685,32353.425360671688,33930.319331614075,33930.319331614082,33930.319331614075,7850793.4305093922,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV77:BV78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(EI77:EI78)","v":-3979212.75},-210192.86418350993,341884.59484602924,359007.64637727936,376558.77419681032,8211411.7913896078,0,0,0,0,0,0]
[null,null,"LP IRR",{"$f":"IFERROR(XIRR(D79:EG79,$D$35:$EG$35),0)","v":0.18731748461723324},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D80","v":0.18731748461723324}]
[null,null,"LP EM",{"$f":"IFERROR(SUMIF(D79:EG79,\">\"&0,D79:EG79)/ABS(SUMIF(D79:EG79,\"<\"&0,D79:EG79)),0)","v":2.1747089092847034},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D81","v":2.1747089092847034}]
[]
[null,null,"LP Cash on Cash",null,{"$f":"E79/SUMIF($D79:D79,\"<0\")*-1","v":-2.3683089813872772E-2},{"$f":"F79/SUMIF($D79:E79,\"<0\")*-1","v":-2.3135344909051746E-2},{"$f":"G79/SUMIF($D79:F79,\"<0\")*-1","v":-2.2612367901400723E-2},{"$f":"H79/SUMIF($D79:G79,\"<0\")*-1","v":3.7560157836669466E-3},{"$f":"I79/SUMIF($D79:H79,\"<0\")*-1","v":3.7558546251513641E-3},{"$f":"J79/SUMIF($D79:I79,\"<0\")*-1","v":3.755693134675624E-3},{"$f":"K79/SUMIF($D79:J79,\"<0\")*-1","v":3.7555313115559459E-3},{"$f":"L79/SUMIF($D79:K79,\"<0\")*-1","v":-1.8560594162819414E-2},{"$f":"M79/SUMIF($D79:L79,\"<0\")*-1","v":4.2755280378986484E-3},{"$f":"N79/SUMIF($D79:M79,\"<0\")*-1","v":4.2755280378986467E-3},{"$f":"O79/SUMIF($D79:N79,\"<0\")*-1","v":4.2755280378986484E-3},{"$f":"P79/SUMIF($D79:O79,\"<0\")*-1","v":7.3542840661465448E-3},{"$f":"Q79/SUMIF($D79:P79,\"<0\")*-1","v":6.4505944188966409E-3},{"$f":"R79/SUMIF($D79:Q79,\"<0\")*-1","v":6.4505944188966409E-3},{"$f":"S79/SUMIF($D79:R79,\"<0\")*-1","v":6.4505944188966392E-3},{"$f":"T79/SUMIF($D79:S79,\"<0\")*-1","v":6.4505944188966392E-3},{"$f":"U79/SUMIF($D79:T79,\"<0\")*-1","v":6.4505944188966409E-3},{"$f":"V79/SUMIF($D79:U79,\"<0\")*-1","v":6.4505944188966409E-3},{"$f":"W79/SUMIF($D79:V79,\"<0\")*-1","v":6.4505944188966409E-3},{"$f":"X79/SUMIF($D79:W79,\"<0\")*-1","v":6.4505944188966409E-3},{"$f":"Y79/SUMIF($D79:X79,\"<0\")*-1","v":6.787910626241552E-3},{"$f":"Z79/SUMIF($D79:Y79,\"<0\")*-1","v":6.787910626241552E-3},{"$f":"AA79/SUMIF($D79:Z79,\"<0\")*-1","v":6.7879106262415537E-3},{"$f":"AB79/SUMIF($D79:AA79,\"<0\")*-1","v":6.7879106262415511E-3},{"$f":"AC79/SUMIF($D79:AB79,\"<0\")*-1","v":6.7764883895458424E-3},{"$f":"AD79/SUMIF($D79:AC79,\"<0\")*-1","v":6.7764883895458424E-3},{"$f":"AE79/SUMIF($D79:AD79,\"<0\")*-1","v":6.7764883895458424E-3},{"$f":"AF79/SUMIF($D79:AE79,\"<0\")*-1","v":6.7764883895458424E-3},{"$f":"AG79/SUMIF($D79:AF79,\"<0\")*-1","v":6.7764883895458424E-3},{"$f":"AH79/SUMIF($D79:AG79,\"<0\")*-1","v":6.7764883895458424E-3},{"$f":"AI79/SUMIF($D79:AH79,\"<0\")*-1","v":6.7764883895458441E-3},{"$f":"AJ79/SUMIF($D79:AI79,\"<0\")*-1","v":6.7764883895458424E-3},{"$f":"AK79/SUMIF($D79:AJ79,\"<0\")*-1","v":7.1222375020743734E-3},{"$f":"AL79/SUMIF($D79:AK79,\"<0\")*-1","v":7.1222375020743769E-3},{"$f":"AM79/SUMIF($D79:AL79,\"<0\")*-1","v":7.1222375020743734E-3},{"$f":"AN79/SUMIF($D79:AM79,\"<0\")*-1","v":7.1222375020743734E-3},{"$f":"AO79/SUMIF($D79:AN79,\"<0\")*-1","v":7.1105297094612718E-3},{"$f":"AP79/SUMIF($D79:AO79,\"<0\")*-1","v":7.1105297094612736E-3},{"$f":"AQ79/SUMIF($D79:AP79,\"<0\")*-1","v":7.1105297094612701E-3},{"$f":"AR79/SUMIF($D79:AQ79,\"<0\")*-1","v":7.1105297094612701E-3},{"$f":"AS79/SUMIF($D79:AR79,\"<0\")*-1","v":7.1105297094612736E-3},{"$f":"AT79/SUMIF($D79:AS79,\"<0\")*-1","v":7.1105297094612736E-3},{"$f":"AU79/SUMIF($D79:AT79,\"<0\")*-1","v":7.1105297094612701E-3},{"$f":"AV79/SUMIF($D79:AU79,\"<0\")*-1","v":7.1105297094612736E-3},{"$f":"AW79/SUMIF($D79:AV79,\"<0\")*-1","v":7.4649225498030127E-3},{"$f":"AX79/SUMIF($D79:AW79,\"<0\")*-1","v":7.4649225498030127E-3},{"$f":"AY79/SUMIF($D79:AX79,\"<0\")*-1","v":7.4649225498030153E-3},{"$f":"AZ79/SUMIF($D79:AY79,\"<0\")*-1","v":7.4649225498030145E-3},{"$f":"BA79/SUMIF($D79:AZ79,\"<0\")*-1","v":7.4529220623745845E-3},{"$f":"BB79/SUMIF($D79:BA79,\"<0\")*-1","v":7.4529220623745854E-3},{"$f":"BC79/SUMIF($D79:BB79,\"<0\")*-1","v":7.4529220623745845E-3},{"$f":"BD79/SUMIF($D79:BC79,\"<0\")*-1","v":7.4529220623745871E-3},{"$f":"BE79/SUMIF($D79:BD79,\"<0\")*-1","v":7.4529220623745854E-3},{"$f":"BF79/SUMIF($D79:BE79,\"<0\")*-1","v":7.4529220623745854E-3},{"$f":"BG79/SUMIF($D79:BF79,\"<0\")*-1","v":7.4529220623745845E-3},{"$f":"BH79/SUMIF($D79:BG79,\"<0\")*-1","v":7.4529220623745854E-3},{"$f":"BI79/SUMIF($D79:BH79,\"<0\")*-1","v":7.8161747237248756E-3},{"$f":"BJ79/SUMIF($D79:BI79,\"<0\")*-1","v":7.8161747237248773E-3},{"$f":"BK79/SUMIF($D79:BJ79,\"<0\")*-1","v":7.8161747237248756E-3},{"$f":"BL79/SUMIF($D79:BK79,\"<0\")*-1","v":1.808505619207615},{"$f":"BM79/SUMIF($D79:BL79,\"<0\")*-1","v":0},{"$f":"BN79/SUMIF($D79:BM79,\"<0\")*-1","v":0},{"$f":"BO79/SUMIF($D79:BN79,\"<0\")*-1","v":0},{"$f":"BP79/SUMIF($D79:BO79,\"<0\")*-1","v":0},{"$f":"BQ79/SUMIF($D79:BP79,\"<0\")*-1","v":0},{"$f":"BR79/SUMIF($D79:BQ79,\"<0\")*-1","v":0},{"$f":"BS79/SUMIF($D79:BR79,\"<0\")*-1","v":0},{"$f":"BT79/SUMIF($D79:BS79,\"<0\")*-1","v":0},{"$f":"BU79/SUMIF($D79:BT79,\"<0\")*-1","v":0},{"$f":"BV79/SUMIF($D79:BU79,\"<0\")*-1","v":0},{"$f":"BW79/SUMIF($D79:BV79,\"<0\")*-1","v":0},{"$f":"BX79/SUMIF($D79:BW79,\"<0\")*-1","v":0},{"$f":"BY79/SUMIF($D79:BX79,\"<0\")*-1","v":0},{"$f":"BZ79/SUMIF($D79:BY79,\"<0\")*-1","v":0},{"$f":"CA79/SUMIF($D79:BZ79,\"<0\")*-1","v":0},{"$f":"CB79/SUMIF($D79:CA79,\"<0\")*-1","v":0},{"$f":"CC79/SUMIF($D79:CB79,\"<0\")*-1","v":0},{"$f":"CD79/SUMIF($D79:CC79,\"<0\")*-1","v":0},{"$f":"CE79/SUMIF($D79:CD79,\"<0\")*-1","v":0},{"$f":"CF79/SUMIF($D79:CE79,\"<0\")*-1","v":0},{"$f":"CG79/SUMIF($D79:CF79,\"<0\")*-1","v":0},{"$f":"CH79/SUMIF($D79:CG79,\"<0\")*-1","v":0},{"$f":"CI79/SUMIF($D79:CH79,\"<0\")*-1","v":0},{"$f":"CJ79/SUMIF($D79:CI79,\"<0\")*-1","v":0},{"$f":"CK79/SUMIF($D79:CJ79,\"<0\")*-1","v":0},{"$f":"CL79/SUMIF($D79:CK79,\"<0\")*-1","v":0},{"$f":"CM79/SUMIF($D79:CL79,\"<0\")*-1","v":0},{"$f":"CN79/SUMIF($D79:CM79,\"<0\")*-1","v":0},{"$f":"CO79/SUMIF($D79:CN79,\"<0\")*-1","v":0},{"$f":"CP79/SUMIF($D79:CO79,\"<0\")*-1","v":0},{"$f":"CQ79/SUMIF($D79:CP79,\"<0\")*-1","v":0},{"$f":"CR79/SUMIF($D79:CQ79,\"<0\")*-1","v":0},{"$f":"CS79/SUMIF($D79:CR79,\"<0\")*-1","v":0},{"$f":"CT79/SUMIF($D79:CS79,\"<0\")*-1","v":0},{"$f":"CU79/SUMIF($D79:CT79,\"<0\")*-1","v":0},{"$f":"CV79/SUMIF($D79:CU79,\"<0\")*-1","v":0},{"$f":"CW79/SUMIF($D79:CV79,\"<0\")*-1","v":0},{"$f":"CX79/SUMIF($D79:CW79,\"<0\")*-1","v":0},{"$f":"CY79/SUMIF($D79:CX79,\"<0\")*-1","v":0},{"$f":"CZ79/SUMIF($D79:CY79,\"<0\")*-1","v":0},{"$f":"DA79/SUMIF($D79:CZ79,\"<0\")*-1","v":0},{"$f":"DB79/SUMIF($D79:DA79,\"<0\")*-1","v":0},{"$f":"DC79/SUMIF($D79:DB79,\"<0\")*-1","v":0},{"$f":"DD79/SUMIF($D79:DC79,\"<0\")*-1","v":0},{"$f":"DE79/SUMIF($D79:DD79,\"<0\")*-1","v":0},{"$f":"DF79/SUMIF($D79:DE79,\"<0\")*-1","v":0},{"$f":"DG79/SUMIF($D79:DF79,\"<0\")*-1","v":0},{"$f":"DH79/SUMIF($D79:DG79,\"<0\")*-1","v":0},{"$f":"DI79/SUMIF($D79:DH79,\"<0\")*-1","v":0},{"$f":"DJ79/SUMIF($D79:DI79,\"<0\")*-1","v":0},{"$f":"DK79/SUMIF($D79:DJ79,\"<0\")*-1","v":0},{"$f":"DL79/SUMIF($D79:DK79,\"<0\")*-1","v":0},{"$f":"DM79/SUMIF($D79:DL79,\"<0\")*-1","v":0},{"$f":"DN79/SUMIF($D79:DM79,\"<0\")*-1","v":0},{"$f":"DO79/SUMIF($D79:DN79,\"<0\")*-1","v":0},{"$f":"DP79/SUMIF($D79:DO79,\"<0\")*-1","v":0},{"$f":"DQ79/SUMIF($D79:DP79,\"<0\")*-1","v":0},{"$f":"DR79/SUMIF($D79:DQ79,\"<0\")*-1","v":0},{"$f":"DS79/SUMIF($D79:DR79,\"<0\")*-1","v":0},{"$f":"DT79/SUMIF($D79:DS79,\"<0\")*-1","v":0},{"$f":"DU79/SUMIF($D79:DT79,\"<0\")*-1","v":0},{"$f":"DV79/SUMIF($D79:DU79,\"<0\")*-1","v":0},{"$f":"DW79/SUMIF($D79:DV79,\"<0\")*-1","v":0},{"$f":"DX79/SUMIF($D79:DW79,\"<0\")*-1","v":0},{"$f":"DY79/SUMIF($D79:DX79,\"<0\")*-1","v":0},{"$f":"DZ79/SUMIF($D79:DY79,\"<0\")*-1","v":0},{"$f":"EA79/SUMIF($D79:DZ79,\"<0\")*-1","v":0},{"$f":"EB79/SUMIF($D79:EA79,\"<0\")*-1","v":0},{"$f":"EC79/SUMIF($D79:EB79,\"<0\")*-1","v":0},{"$f":"ED79/SUMIF($D79:EC79,\"<0\")*-1","v":0},{"$f":"EE79/SUMIF($D79:ED79,\"<0\")*-1","v":0},{"$f":"EF79/SUMIF($D79:EE79,\"<0\")*-1","v":0},null,null,null,{"$f":"EJ79/SUMIF($EI79:EI79,\"<0\")*-1","v":-5.2822725847847647E-2},{"$f":"EK79/SUMIF($EI79:EJ79,\"<0\")*-1","v":8.1606945311897314E-2},{"$f":"EL79/SUMIF($EI79:EK79,\"<0\")*-1","v":8.5694172262011398E-2},{"$f":"EM79/SUMIF($EI79:EL79,\"<0\")*-1","v":8.9883579885878251E-2},{"$f":"EN79/SUMIF($EI79:EM79,\"<0\")*-1","v":1.9600421987284617},{"$f":"EO79/SUMIF($EI79:EN79,\"<0\")*-1","v":0},{"$f":"EP79/SUMIF($EI79:EO79,\"<0\")*-1","v":0},{"$f":"EQ79/SUMIF($EI79:EP79,\"<0\")*-1","v":0},{"$f":"ER79/SUMIF($EI79:EQ79,\"<0\")*-1","v":0},{"$f":"ES79/SUMIF($EI79:ER79,\"<0\")*-1","v":0},{"$f":"ET79/SUMIF($EI79:ES79,\"<0\")*-1","v":0}]
[]
[null,null,"GP Cash Flows (excluding Partnership Fees)"]
[null,null,"Contributions",{"$f":"D43","v":-442134.75},-10471.116994084185,-10471.192840768537,-10471.268843684644,0,0,{"$f":"J43","v":0},0,-8789.3383450837482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($C86:$EG86,$C$37:$EG$37,EI$37)","v":-442134.75},-40202.917023621114,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($C86:$EG86,$C$37:$EG$37,ET$37)","v":0}]
[null,null,"Distributions",{"$f":"D57+D69","v":0},{"$f":"E57+E69","v":0},0,0,1778.6549968456893,1778.578680499983,{"$f":"J57+J69","v":1778.5022069550987},1778.4255758872337,0,2062.2482190941146,2062.2482190941132,2062.2482190941146,3547.2482190941141,3111.3646629261966,3111.3646629261966,3111.3646629261962,3111.3646629261962,3111.3646629261966,3111.3646629261966,3111.3646629261966,3111.3646629261966,3274.0649754261972,3274.0649754261972,3274.0649754261976,3274.0649754261963,3268.5556004261971,3268.5556004261971,3268.5556004261971,3268.5556004261971,3268.5556004261971,3268.5556004261971,3268.555600426198,3268.5556004261971,3435.3234207386959,3435.3234207386977,3435.3234207386959,3435.3234207386959,3429.6763113636962,3429.6763113636971,3429.6763113636953,3429.6763113636953,3429.6763113636971,3429.6763113636971,3429.6763113636953,3429.6763113636971,3600.6133271840063,3600.6133271840063,3600.6133271840076,3600.6133271840067,3594.8250400746315,3594.8250400746324,3594.8250400746315,3594.8250400746329,3594.8250400746324,3594.8250400746324,3594.8250400746315,3594.8250400746324,3770.0354812904534,3770.0354812904538,3770.0354812904534,1941585.8828787832,0,0,0,0,0,0,0,0,0,{"$f":"BV57+BV69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,16848.154336564461,37987.177205114363,39889.738486364367,41839.863799645602,1981654.5896432516,0,0,0,0,0,0]
[null,null,"GP Net Cash Flow",{"$f":"SUM(D86:D87)","v":-442134.75},{"$f":"SUM(E86:E87)","v":-10471.116994084185},-10471.192840768537,-10471.268843684644,1778.6549968456893,1778.578680499983,{"$f":"SUM(J86:J87)","v":1778.5022069550987},1778.4255758872337,-8789.3383450837482,2062.2482190941146,2062.2482190941132,2062.2482190941146,3547.2482190941141,3111.3646629261966,3111.3646629261966,3111.3646629261962,3111.3646629261962,3111.3646629261966,3111.3646629261966,3111.3646629261966,3111.3646629261966,3274.0649754261972,3274.0649754261972,3274.0649754261976,3274.0649754261963,3268.5556004261971,3268.5556004261971,3268.5556004261971,3268.5556004261971,3268.5556004261971,3268.5556004261971,3268.555600426198,3268.5556004261971,3435.3234207386959,3435.3234207386977,3435.3234207386959,3435.3234207386959,3429.6763113636962,3429.6763113636971,3429.6763113636953,3429.6763113636953,3429.6763113636971,3429.6763113636971,3429.6763113636953,3429.6763113636971,3600.6133271840063,3600.6133271840063,3600.6133271840076,3600.6133271840067,3594.8250400746315,3594.8250400746324,3594.8250400746315,3594.8250400746329,3594.8250400746324,3594.8250400746324,3594.8250400746315,3594.8250400746324,3770.0354812904534,3770.0354812904538,3770.0354812904534,1941585.8828787832,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV86:BV87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(EI86:EI87)","v":-442134.75},-23354.762687056653,37987.177205114363,39889.738486364367,41839.863799645602,1981654.5896432516,0,0,0,0,0,0]
[null,null,"GP IRR",{"$f":"IFERROR(XIRR(D88:EG88,$D$35:$EG$35),0)","v":0.37057840228080752},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D89","v":0.37057840228080752}]
[null,null,"GP EM",{"$f":"IFERROR(SUMIF(D88:EG88,\">\"&0,D88:EG88)/ABS(SUMIF(D88:EG88,\"<\"&0,D88:EG88)),0)","v":4.3915697825175375},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D90","v":4.3915697825175375}]
[]
[null,null,"GP Promote"]
[null,null,"Thereafter",{"$f":"SUM(D70:EG70)*E12","v":1069275.5017110729},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($C93:$EG93,$C$37:$EG$37,EI$37)","v":1069275.5017110729},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($C93:$EG93,$C$37:$EG$37,ET$37)","v":0}]
[null,null,"Total GP Promote",{"$f":"SUM(D93:D93)","v":1069275.5017110729},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1069275.5017110729,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"GP Cash Flows (including Partnership Fees)"]
[null,null,"Contributions",{"$f":"D86","v":-442134.75},-10471.116994084185,-10471.192840768537,-10471.268843684644,0,0,{"$f":"J86","v":0},0,-8789.3383450837482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUMIFS($C97:$EG97,$C$37:$EG$37,EI$37)","v":-442134.75},-40202.917023621114,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($C97:$EG97,$C$37:$EG$37,ET$37)","v":0}]
[null,null,"Distributions",{"$f":"D87-cf_detail!G2479","v":163770},{"$f":"E87-cf_detail!H2479","v":5718.1983646144135},{"$f":"F87-cf_detail!I2479","v":5718.1983646144135},{"$f":"G87-cf_detail!J2479","v":5718.1983646144135},{"$f":"H87-cf_detail!K2479","v":7496.8533614601029},{"$f":"I87-cf_detail!L2479","v":7496.777045114397},{"$f":"J87-cf_detail!M2479","v":7496.7005715695122},{"$f":"K87-cf_detail!N2479","v":7496.6239405016477},{"$f":"L87-cf_detail!O2479","v":5718.1983646144135},{"$f":"M87-cf_detail!P2479","v":7780.4465837085281},{"$f":"N87-cf_detail!Q2479","v":7780.4465837085263},{"$f":"O87-cf_detail!R2479","v":7780.4465837085281},{"$f":"P87-cf_detail!S2479","v":9265.4465837085281},{"$f":"Q87-cf_detail!T2479","v":8829.5630275406111},{"$f":"R87-cf_detail!U2479","v":8829.5630275406111},{"$f":"S87-cf_detail!V2479","v":8829.5630275406093},{"$f":"T87-cf_detail!W2479","v":8829.5630275406093},{"$f":"U87-cf_detail!X2479","v":8829.5630275406111},{"$f":"V87-cf_detail!Y2479","v":8829.5630275406111},{"$f":"W87-cf_detail!Z2479","v":8829.5630275406111},{"$f":"X87-cf_detail!AA2479","v":8829.5630275406111},{"$f":"Y87-cf_detail!AB2479","v":8992.2633400406103},{"$f":"Z87-cf_detail!AC2479","v":8992.2633400406103},{"$f":"AA87-cf_detail!AD2479","v":8992.2633400406121},{"$f":"AB87-cf_detail!AE2479","v":8992.2633400406103},{"$f":"AC87-cf_detail!AF2479","v":8986.7539650406106},{"$f":"AD87-cf_detail!AG2479","v":8986.7539650406106},{"$f":"AE87-cf_detail!AH2479","v":8986.7539650406106},{"$f":"AF87-cf_detail!AI2479","v":8986.7539650406106},{"$f":"AG87-cf_detail!AJ2479","v":8986.7539650406106},{"$f":"AH87-cf_detail!AK2479","v":8986.7539650406106},{"$f":"AI87-cf_detail!AL2479","v":8986.7539650406106},{"$f":"AJ87-cf_detail!AM2479","v":8986.7539650406106},{"$f":"AK87-cf_detail!AN2479","v":9153.5217853531103},{"$f":"AL87-cf_detail!AO2479","v":9153.5217853531103},{"$f":"AM87-cf_detail!AP2479","v":9153.5217853531103},{"$f":"AN87-cf_detail!AQ2479","v":9153.5217853531103},{"$f":"AO87-cf_detail!AR2479","v":9147.8746759781097},{"$f":"AP87-cf_detail!AS2479","v":9147.8746759781097},{"$f":"AQ87-cf_detail!AT2479","v":9147.8746759781097},{"$f":"AR87-cf_detail!AU2479","v":9147.8746759781097},{"$f":"AS87-cf_detail!AV2479","v":9147.8746759781097},{"$f":"AT87-cf_detail!AW2479","v":9147.8746759781097},{"$f":"AU87-cf_detail!AX2479","v":9147.8746759781097},{"$f":"AV87-cf_detail!AY2479","v":9147.8746759781097},{"$f":"AW87-cf_detail!AZ2479","v":9318.8116917984189},{"$f":"AX87-cf_detail!BA2479","v":9318.8116917984189},{"$f":"AY87-cf_detail!BB2479","v":9318.8116917984207},{"$f":"AZ87-cf_detail!BC2479","v":9318.8116917984207},{"$f":"BA87-cf_detail!BD2479","v":9313.0234046890455},{"$f":"BB87-cf_detail!BE2479","v":9313.0234046890455},{"$f":"BC87-cf_detail!BF2479","v":9313.0234046890455},{"$f":"BD87-cf_detail!BG2479","v":9313.0234046890473},{"$f":"BE87-cf_detail!BH2479","v":9313.0234046890455},{"$f":"BF87-cf_detail!BI2479","v":9313.0234046890455},{"$f":"BG87-cf_detail!BJ2479","v":9313.0234046890455},{"$f":"BH87-cf_detail!BK2479","v":9313.0234046890455},{"$f":"BI87-cf_detail!BL2479","v":9488.233845904866},{"$f":"BJ87-cf_detail!BM2479","v":9488.2338459048678},{"$f":"BK87-cf_detail!BN2479","v":9488.233845904866},{"$f":"BL87-cf_detail!BO2479","v":2019295.2862848092},{"$f":"BM87-cf_detail!BP2479","v":0},{"$f":"BN87-cf_detail!BQ2479","v":0},{"$f":"BO87-cf_detail!BR2479","v":0},{"$f":"BP87-cf_detail!BS2479","v":0},{"$f":"BQ87-cf_detail!BT2479","v":0},{"$f":"BR87-cf_detail!BU2479","v":0},{"$f":"BS87-cf_detail!BV2479","v":0},{"$f":"BT87-cf_detail!BW2479","v":0},{"$f":"BU87-cf_detail!BX2479","v":0},{"$f":"BV87-cf_detail!BY2479","v":0},{"$f":"BW87-cf_detail!BZ2479","v":0},{"$f":"BX87-cf_detail!CA2479","v":0},{"$f":"BY87-cf_detail!CB2479","v":0},{"$f":"BZ87-cf_detail!CC2479","v":0},{"$f":"CA87-cf_detail!CD2479","v":0},{"$f":"CB87-cf_detail!CE2479","v":0},{"$f":"CC87-cf_detail!CF2479","v":0},{"$f":"CD87-cf_detail!CG2479","v":0},{"$f":"CE87-cf_detail!CH2479","v":0},{"$f":"CF87-cf_detail!CI2479","v":0},{"$f":"CG87-cf_detail!CJ2479","v":0},{"$f":"CH87-cf_detail!CK2479","v":0},{"$f":"CI87-cf_detail!CL2479","v":0},{"$f":"CJ87-cf_detail!CM2479","v":0},{"$f":"CK87-cf_detail!CN2479","v":0},{"$f":"CL87-cf_detail!CO2479","v":0},{"$f":"CM87-cf_detail!CP2479","v":0},{"$f":"CN87-cf_detail!CQ2479","v":0},{"$f":"CO87-cf_detail!CR2479","v":0},{"$f":"CP87-cf_detail!CS2479","v":0},{"$f":"CQ87-cf_detail!CT2479","v":0},{"$f":"CR87-cf_detail!CU2479","v":0},{"$f":"CS87-cf_detail!CV2479","v":0},{"$f":"CT87-cf_detail!CW2479","v":0},{"$f":"CU87-cf_detail!CX2479","v":0},{"$f":"CV87-cf_detail!CY2479","v":0},{"$f":"CW87-cf_detail!CZ2479","v":0},{"$f":"CX87-cf_detail!DA2479","v":0},{"$f":"CY87-cf_detail!DB2479","v":0},{"$f":"CZ87-cf_detail!DC2479","v":0},{"$f":"DA87-cf_detail!DD2479","v":0},{"$f":"DB87-cf_detail!DE2479","v":0},{"$f":"DC87-cf_detail!DF2479","v":0},{"$f":"DD87-cf_detail!DG2479","v":0},{"$f":"DE87-cf_detail!DH2479","v":0},{"$f":"DF87-cf_detail!DI2479","v":0},{"$f":"DG87-cf_detail!DJ2479","v":0},{"$f":"DH87-cf_detail!DK2479","v":0},{"$f":"DI87-cf_detail!DL2479","v":0},{"$f":"DJ87-cf_detail!DM2479","v":0},{"$f":"DK87-cf_detail!DN2479","v":0},{"$f":"DL87-cf_detail!DO2479","v":0},{"$f":"DM87-cf_detail!DP2479","v":0},{"$f":"DN87-cf_detail!DQ2479","v":0},{"$f":"DO87-cf_detail!DR2479","v":0},{"$f":"DP87-cf_detail!DS2479","v":0},{"$f":"DQ87-cf_detail!DT2479","v":0},{"$f":"DR87-cf_detail!DU2479","v":0},{"$f":"DS87-cf_detail!DV2479","v":0},{"$f":"DT87-cf_detail!DW2479","v":0},{"$f":"DU87-cf_detail!DX2479","v":0},{"$f":"DV87-cf_detail!DY2479","v":0},{"$f":"DW87-cf_detail!DZ2479","v":0},{"$f":"DX87-cf_detail!EA2479","v":0},{"$f":"DY87-cf_detail!EB2479","v":0},{"$f":"DZ87-cf_detail!EC2479","v":0},{"$f":"EA87-cf_detail!ED2479","v":0},{"$f":"EB87-cf_detail!EE2479","v":0},{"$f":"EC87-cf_detail!EF2479","v":0},{"$f":"ED87-cf_detail!EG2479","v":0},{"$f":"EE87-cf_detail!EH2479","v":0},{"$f":"EF87-cf_detail!EI2479","v":0},null,null,163770,85466.534711937435,106605.55758048731,108508.11886173731,110458.24417501852,2122264.1750600361,0,0,0,0,0,0]
[null,null,"GP Net Cash Flow",{"$f":"SUM(D97:D98)","v":-278364.75},{"$f":"SUM(E97:E98)","v":-4752.9186294697711},-4752.9944761541237,-4753.0704790702302,7496.8533614601029,7496.777045114397,{"$f":"SUM(J97:J98)","v":7496.7005715695122},7496.6239405016477,-3071.1399804693347,7780.4465837085281,7780.4465837085263,7780.4465837085281,9265.4465837085281,8829.5630275406111,8829.5630275406111,8829.5630275406093,8829.5630275406093,8829.5630275406111,8829.5630275406111,8829.5630275406111,8829.5630275406111,8992.2633400406103,8992.2633400406103,8992.2633400406121,8992.2633400406103,8986.7539650406106,8986.7539650406106,8986.7539650406106,8986.7539650406106,8986.7539650406106,8986.7539650406106,8986.7539650406106,8986.7539650406106,9153.5217853531103,9153.5217853531103,9153.5217853531103,9153.5217853531103,9147.8746759781097,9147.8746759781097,9147.8746759781097,9147.8746759781097,9147.8746759781097,9147.8746759781097,9147.8746759781097,9147.8746759781097,9318.8116917984189,9318.8116917984189,9318.8116917984207,9318.8116917984207,9313.0234046890455,9313.0234046890455,9313.0234046890455,9313.0234046890473,9313.0234046890455,9313.0234046890455,9313.0234046890455,9313.0234046890455,9488.233845904866,9488.2338459048678,9488.233845904866,2019295.2862848092,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV97:BV98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(EI97:EI98)","v":-278364.75},45263.617688316321,106605.55758048731,108508.11886173731,110458.24417501852,2122264.1750600361,0,0,0,0,0,0]
[null,null,"GP IRR",{"$f":"IFERROR(XIRR(D99:EG99,$D$35:$EG$35),0)","v":0.69120841622352602},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D100","v":0.69120841622352602}]
[null,null,"GP EM",{"$f":"IFERROR(SUMIF(D99:EG99,\">\"&0,D99:EG99)/ABS(SUMIF(D99:EG99,\"<\"&0,D99:EG99)),0)","v":8.4899335814069374},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D101","v":8.4899335814069374}]
[]
[]
[null,null,"Checks"]
[]
[null,null,"check","result"]
[null,null,0,0]
[null,null,"LP cash flow monthly = annual",{"$f":"ROUND(SUM(EI52:ET52)-SUM(D52:EF52),6)","v":0}]
[null,null,"monthly = annual? General",{"$f":"ROUND(SUM(C52:EG104)-SUM(EI52:EU104)-(SUM(C83:EF83)-SUM(EI83:EU83)),6)","v":0}]
[null,null,0,0]
[null,null,"local check",{"$f":"COUNTIFS(D107:D110,\"<>0\")","v":0}]

{"sheet":"sequencers","index":22,"n_rows":599,"n_cols":24,"rows_kept":599,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Checks!A1","v":0},null,null,"Sequencers"]
[{"$f":"$A$7","v":0},null,null,{"$f":"global!$B$2","v":"New Industrial Template"}]
[null,null,null,"This tab reads left-to-right given the variable length of each dynamic array"]
[]
[null,null,">","Subtotals",null,null,null,null,null,null,null,null,null,null,"Sort the CFs in lease_opex_detail",null,null,null,null,null,null,null,null,"<"]
[]
[{"$f":"COUNTIFS($D$7:$X$7,\"<>\",D7:X7,\"<>\"&D7,D7:X7,\"<>0\")","v":0},null,null,"checks in this row"]
[]
[null,null,null,{"$f":"COUNTA(_xlfn.ANCHORARRAY(D12))","v":28},null,{"$f":"COUNTA(_xlfn.ANCHORARRAY(F12))","v":21},null,null,{"$f":"D9*F9","v":588}]
[null,null,null,"create count # for each lease_id & tag",null,null,null,null,"sequence all tags for all lease_Ids",null,null,"output to reference in other sheets",null,null,"Unsorted",null,null,"Sorter",null,"Sorted"]
[null,null,null,"tag","tag #","lease_id","lease #",null,"sequencer","lease #","tag #","lease_id","tag",null,"lease_id","tag","lease name","tag order",null,"lease_id","tag","lease name"]
[null,null,null,{"$f":"_xlfn._xlws.FILTER(tags!$C$16:$C$134,_xlfn.ANCHORARRAY(tags!$R$16)=1)","v":"all_base_rent"},{"$f":"ROW(_xlfn.ANCHORARRAY(D12))-ROW(D11)","v":1},{"$f":"_xlfn.ANCHORARRAY('Cash Flow'!C9)","v":1},{"$f":"ROW(_xlfn.ANCHORARRAY(F12))-ROW(F11)","v":1},null,{"$f":"_xlfn.SEQUENCE(_xlfn.ANCHORARRAY(I9))","v":1},{"$f":"FLOOR((_xlfn.ANCHORARRAY(I12)-1)/D9,1)+1","v":1},{"$f":"MOD(_xlfn.ANCHORARRAY(I12)-1,D9)+1","v":1},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY(J12),_xlfn.ANCHORARRAY(G12),_xlfn.ANCHORARRAY(F12))","v":1},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY(K12),_xlfn.ANCHORARRAY(E12),_xlfn.ANCHORARRAY(D12))","v":"all_base_rent"},null,{"$f":"_xlfn._xlws.FILTER(lease_opex_detail!A$13:A$6483,(lease_opex_detail!$C$13:$C$6483<>\"\")*(lease_opex_detail!$A$13:$A$6483<>\"\"))","v":"bldg"},{"$f":"_xlfn._xlws.FILTER(lease_opex_detail!C$13:C$6483,(lease_opex_detail!$C$13:$C$6483<>\"\")*(lease_opex_detail!$A$13:$A$6483<>\"\"))","v":"property_taxes"},{"$f":"_xlfn._xlws.FILTER(lease_opex_detail!F$13:F$6483,(lease_opex_detail!$C$13:$C$6483<>\"\")*(lease_opex_detail!$A$13:$A$6483<>\"\"))","v":"Property Taxes"},{"$f":"_xlfn.XLOOKUP(_xlfn.ANCHORARRAY($P12),tags!$C$16:$C$134,_xlfn.ANCHORARRAY(tags!$O$16),0)","v":47},null,{"$f":"_xlfn.SORTBY(_xlfn.ANCHORARRAY(O12),_xlfn.ANCHORARRAY($R$12),1,_xlfn.ANCHORARRAY(O12),1)","v":1},{"$f":"_xlfn.SORTBY(_xlfn.ANCHORARRAY(P12),_xlfn.ANCHORARRAY($R$12),1,_xlfn.ANCHORARRAY(P12),1)","v":"in_place_base_rent"},{"$f":"_xlfn.SORTBY(_xlfn.ANCHORARRAY(Q12),_xlfn.ANCHORARRAY($R$12),1,_xlfn.ANCHORARRAY(Q12),1)","v":"Suite 1 - Example Tenant Lease"}]
[null,null,null,"all_downtime",2,2,2,null,2,1,2,1,"all_downtime",null,"bldg","insurance","Insurance",48,null,2,"in_place_base_rent","Suite 10 - Blank"]
[null,null,null,"all_free_rent",3,3,3,null,3,1,3,1,"all_free_rent",null,"bldg","cam","CAM",49,null,3,"in_place_base_rent","Suite 11 - Blank"]
[null,null,null,"all_credit_loss",4,4,4,null,4,1,4,1,"all_credit_loss",null,"bldg","other","Other",51,null,4,"in_place_base_rent","Suite 12 - Blank"]
[null,null,null,"net_rental_income",5,5,5,null,5,1,5,1,"net_rental_income",null,"bldg","management_fee","Management Fee",50,null,5,"in_place_base_rent","Suite 13 - Blank"]
[null,null,null,"all_cam_reimbursements",6,6,6,null,6,1,6,1,"all_cam_reimbursements",null,"bldg","capital_reserves","Capital Reserves",68,null,6,"in_place_base_rent","Suite 14 - Blank"]
[null,null,null,"total_other_income",7,7,7,null,7,1,7,1,"total_other_income",null,"bldg","miscellaneous_income","Miscellaneous Income",41,null,7,"in_place_base_rent","Suite 15 - Blank"]
[null,null,null,"effective_gross_revenue",8,8,8,null,8,1,8,1,"effective_gross_revenue",null,1,"in_place_base_rent","Suite 1 - Example Tenant Lease",19,null,8,"in_place_base_rent","Suite 16 - Blank"]
[null,null,null,"total_operating_expenses",9,9,9,null,9,1,9,1,"total_operating_expenses",null,2,"in_place_base_rent","Suite 2 - Shop",19,null,9,"in_place_base_rent","Suite 17 - Blank"]
[null,null,null,"noi",10,10,10,null,10,1,10,1,"noi",null,3,"in_place_base_rent","Suite 3 - Blank",19,null,10,"in_place_base_rent","Suite 18 - Blank"]
[null,null,null,"all_tenant_improvements",11,11,11,null,11,1,11,1,"all_tenant_improvements",null,4,"in_place_base_rent","Suite 4 - Blank",19,null,11,"in_place_base_rent","Suite 19 - Blank"]
[null,null,null,"all_leasing_commissions",12,12,12,null,12,1,12,1,"all_leasing_commissions",null,5,"in_place_base_rent","Suite 5 - Blank",19,null,12,"in_place_base_rent","Suite 2 - Shop"]
[null,null,null,"total_leasing_costs",13,13,13,null,13,1,13,1,"total_leasing_costs",null,6,"in_place_base_rent","Suite 6 - Blank",19,null,13,"in_place_base_rent","Suite 20 - Blank"]
[null,null,null,"total_leasing_and_capital_costs",14,14,14,null,14,1,14,1,"total_leasing_and_capital_costs",null,7,"in_place_base_rent","Suite 7 - Blank",19,null,14,"in_place_base_rent","Suite 3 - Blank"]
[null,null,null,"cash_flow_before_debt_service",15,15,15,null,15,1,15,1,"cash_flow_before_debt_service",null,8,"in_place_base_rent","Suite 8 - Blank",19,null,15,"in_place_base_rent","Suite 4 - Blank"]
[null,null,null,"total_acquisition_and_sale",16,16,16,null,16,1,16,1,"total_acquisition_and_sale",null,9,"in_place_base_rent","Suite 9 - Blank",19,null,16,"in_place_base_rent","Suite 5 - Blank"]
[null,null,null,"unlevered_net_cash_flow",17,17,17,null,17,1,17,1,"unlevered_net_cash_flow",null,10,"in_place_base_rent","Suite 10 - Blank",19,null,17,"in_place_base_rent","Suite 6 - Blank"]
[null,null,null,"all_interest_payments",18,18,18,null,18,1,18,1,"all_interest_payments",null,11,"in_place_base_rent","Suite 11 - Blank",19,null,18,"in_place_base_rent","Suite 7 - Blank"]
[null,null,null,"all_amortization",19,19,19,null,19,1,19,1,"all_amortization",null,12,"in_place_base_rent","Suite 12 - Blank",19,null,19,"in_place_base_rent","Suite 8 - Blank"]
[null,null,null,"total_debt_service",20,20,20,null,20,1,20,1,"total_debt_service",null,13,"in_place_base_rent","Suite 13 - Blank",19,null,20,"in_place_base_rent","Suite 9 - Blank"]
[null,null,null,"all_loan_funding",21,"bldg",21,null,21,1,21,1,"all_loan_funding",null,14,"in_place_base_rent","Suite 14 - Blank",19,null,1,"release_base_rent","Suite 1 - Example Tenant Lease"]
[null,null,null,"all_loan_payoff",22,null,null,null,22,1,22,1,"all_loan_payoff",null,15,"in_place_base_rent","Suite 15 - Blank",19,null,2,"release_base_rent","Suite 10 - Blank"]
[null,null,null,"all_loan_fees",23,null,null,null,23,1,23,1,"all_loan_fees",null,16,"in_place_base_rent","Suite 16 - Blank",19,null,3,"release_base_rent","Suite 11 - Blank"]
[null,null,null,"total_loan_balance_and_fees",24,null,null,null,24,1,24,1,"total_loan_balance_and_fees",null,17,"in_place_base_rent","Suite 17 - Blank",19,null,4,"release_base_rent","Suite 12 - Blank"]
[null,null,null,"total_working_capital",25,null,null,null,25,1,25,1,"total_working_capital",null,18,"in_place_base_rent","Suite 18 - Blank",19,null,5,"release_base_rent","Suite 13 - Blank"]
[null,null,null,"levered_net_cash_flow_before_partnership_costs",26,null,null,null,26,1,26,1,"levered_net_cash_flow_before_partnership_costs",null,19,"in_place_base_rent","Suite 19 - Blank",19,null,6,"release_base_rent","Suite 14 - Blank"]
[null,null,null,"total_partnership_expenses",27,null,null,null,27,1,27,1,"total_partnership_expenses",null,20,"in_place_base_rent","Suite 20 - Blank",19,null,7,"release_base_rent","Suite 15 - Blank"]
[null,null,null,"levered_net_cash_flow",28,null,null,null,28,1,28,1,"levered_net_cash_flow",null,1,"in_place_free_rent","Suite 1 - Example Tenant Lease",26,null,8,"release_base_rent","Suite 16 - Blank"]
[null,null,null,null,null,null,null,null,29,2,1,2,"all_base_rent",null,2,"in_place_free_rent","Suite 2 - Shop",26,null,9,"release_base_rent","Suite 17 - Blank"]
[null,null,null,null,null,null,null,null,30,2,2,2,"all_downtime",null,3,"in_place_free_rent","Suite 3 - Blank",26,null,10,"release_base_rent","Suite 18 - Blank"]
[null,null,null,null,null,null,null,null,31,2,3,2,"all_free_rent",null,4,"in_place_free_rent","Suite 4 - Blank",26,null,11,"release_base_rent","Suite 19 - Blank"]
[null,null,null,null,null,null,null,null,32,2,4,2,"all_credit_loss",null,5,"in_place_free_rent","Suite 5 - Blank",26,null,12,"release_base_rent","Suite 2 - Shop"]
[null,null,null,null,null,null,null,null,33,2,5,2,"net_rental_income",null,6,"in_place_free_rent","Suite 6 - Blank",26,null,13,"release_base_rent","Suite 20 - Blank"]
[null,null,null,null,null,null,null,null,34,2,6,2,"all_cam_reimbursements",null,7,"in_place_free_rent","Suite 7 - Blank",26,null,14,"release_base_rent","Suite 3 - Blank"]
[null,null,null,null,null,null,null,null,35,2,7,2,"total_other_income",null,8,"in_place_free_rent","Suite 8 - Blank",26,null,15,"release_base_rent","Suite 4 - Blank"]
[null,null,null,null,null,null,null,null,36,2,8,2,"effective_gross_revenue",null,9,"in_place_free_rent","Suite 9 - Blank",26,null,16,"release_base_rent","Suite 5 - Blank"]
[null,null,null,null,null,null,null,null,37,2,9,2,"total_operating_expenses",null,10,"in_place_free_rent","Suite 10 - Blank",26,null,17,"release_base_rent","Suite 6 - Blank"]
[null,null,null,null,null,null,null,null,38,2,10,2,"noi",null,11,"in_place_free_rent","Suite 11 - Blank",26,null,18,"release_base_rent","Suite 7 - Blank"]
[null,null,null,null,null,null,null,null,39,2,11,2,"all_tenant_improvements",null,12,"in_place_free_rent","Suite 12 - Blank",26,null,19,"release_base_rent","Suite 8 - Blank"]
[null,null,null,null,null,null,null,null,40,2,12,2,"all_leasing_commissions",null,13,"in_place_free_rent","Suite 13 - Blank",26,null,20,"release_base_rent","Suite 9 - Blank"]
[null,null,null,null,null,null,null,null,41,2,13,2,"total_leasing_costs",null,14,"in_place_free_rent","Suite 14 - Blank",26,null,1,"release_downtime","Suite 1 - Example Tenant Lease"]
[null,null,null,null,null,null,null,null,42,2,14,2,"total_leasing_and_capital_costs",null,15,"in_place_free_rent","Suite 15 - Blank",26,null,2,"release_downtime","Suite 10 - Blank"]
[null,null,null,null,null,null,null,null,43,2,15,2,"cash_flow_before_debt_service",null,16,"in_place_free_rent","Suite 16 - Blank",26,null,3,"release_downtime","Suite 11 - Blank"]
[null,null,null,null,null,null,null,null,44,2,16,2,"total_acquisition_and_sale",null,17,"in_place_free_rent","Suite 17 - Blank",26,null,4,"release_downtime","Suite 12 - Blank"]
[null,null,null,null,null,null,null,null,45,2,17,2,"unlevered_net_cash_flow",null,18,"in_place_free_rent","Suite 18 - Blank",26,null,5,"release_downtime","Suite 13 - Blank"]
[null,null,null,null,null,null,null,null,46,2,18,2,"all_interest_payments",null,19,"in_place_free_rent","Suite 19 - Blank",26,null,6,"release_downtime","Suite 14 - Blank"]
[null,null,null,null,null,null,null,null,47,2,19,2,"all_amortization",null,20,"in_place_free_rent","Suite 20 - Blank",26,null,7,"release_downtime","Suite 15 - Blank"]
[null,null,null,null,null,null,null,null,48,2,20,2,"total_debt_service",null,1,"in_place_credit_loss","Suite 1 - Example Tenant Lease",30,null,8,"release_downtime","Suite 16 - Blank"]
[null,null,null,null,null,null,null,null,49,2,21,2,"all_loan_funding",null,2,"in_place_credit_loss","Suite 2 - Shop",30,null,9,"release_downtime","Suite 17 - Blank"]
[null,null,null,null,null,null,null,null,50,2,22,2,"all_loan_payoff",null,3,"in_place_credit_loss","Suite 3 - Blank",30,null,10,"release_downtime","Suite 18 - Blank"]
[null,null,null,null,null,null,null,null,51,2,23,2,"all_loan_fees",null,4,"in_place_credit_loss","Suite 4 - Blank",30,null,11,"release_downtime","Suite 19 - Blank"]
[null,null,null,null,null,null,null,null,52,2,24,2,"total_loan_balance_and_fees",null,5,"in_place_credit_loss","Suite 5 - Blank",30,null,12,"release_downtime","Suite 2 - Shop"]
[null,null,null,null,null,null,null,null,53,2,25,2,"total_working_capital",null,6,"in_place_credit_loss","Suite 6 - Blank",30,null,13,"release_downtime","Suite 20 - Blank"]
[null,null,null,null,null,null,null,null,54,2,26,2,"levered_net_cash_flow_before_partnership_costs",null,7,"in_place_credit_loss","Suite 7 - Blank",30,null,14,"release_downtime","Suite 3 - Blank"]
[null,null,null,null,null,null,null,null,55,2,27,2,"total_partnership_expenses",null,8,"in_place_credit_loss","Suite 8 - Blank",30,null,15,"release_downtime","Suite 4 - Blank"]
[null,null,null,null,null,null,null,null,56,2,28,2,"levered_net_cash_flow",null,9,"in_place_credit_loss","Suite 9 - Blank",30,null,16,"release_downtime","Suite 5 - Blank"]
[null,null,null,null,null,null,null,null,57,3,1,3,"all_base_rent",null,10,"in_place_credit_loss","Suite 10 - Blank",30,null,17,"release_downtime","Suite 6 - Blank"]
[null,null,null,null,null,null,null,null,58,3,2,3,"all_downtime",null,11,"in_place_credit_loss","Suite 11 - Blank",30,null,18,"release_downtime","Suite 7 - Blank"]
[null,null,null,null,null,null,null,null,59,3,3,3,"all_free_rent",null,12,"in_place_credit_loss","Suite 12 - Blank",30,null,19,"release_downtime","Suite 8 - Blank"]
[null,null,null,null,null,null,null,null,60,3,4,3,"all_credit_loss",null,13,"in_place_credit_loss","Suite 13 - Blank",30,null,20,"release_downtime","Suite 9 - Blank"]
[null,null,null,null,null,null,null,null,61,3,5,3,"net_rental_income",null,14,"in_place_credit_loss","Suite 14 - Blank",30,null,1,"in_place_free_rent","Suite 1 - Example Tenant Lease"]
[null,null,null,null,null,null,null,null,62,3,6,3,"all_cam_reimbursements",null,15,"in_place_credit_loss","Suite 15 - Blank",30,null,2,"in_place_free_rent","Suite 10 - Blank"]
[null,null,null,null,null,null,null,null,63,3,7,3,"total_other_income",null,16,"in_place_credit_loss","Suite 16 - Blank",30,null,3,"in_place_free_rent","Suite 11 - Blank"]
[null,null,null,null,null,null,null,null,64,3,8,3,"effective_gross_revenue",null,17,"in_place_credit_loss","Suite 17 - Blank",30,null,4,"in_place_free_rent","Suite 12 - Blank"]
[null,null,null,null,null,null,null,null,65,3,9,3,"total_operating_expenses",null,18,"in_place_credit_loss","Suite 18 - Blank",30,null,5,"in_place_free_rent","Suite 13 - Blank"]
[null,null,null,null,null,null,null,null,66,3,10,3,"noi",null,19,"in_place_credit_loss","Suite 19 - Blank",30,null,6,"in_place_free_rent","Suite 14 - Blank"]
[null,null,null,null,null,null,null,null,67,3,11,3,"all_tenant_improvements",null,20,"in_place_credit_loss","Suite 20 - Blank",30,null,7,"in_place_free_rent","Suite 15 - Blank"]
[null,null,null,null,null,null,null,null,68,3,12,3,"all_leasing_commissions",null,1,"up_front_leasing_commissions","Suite 1 - Example Tenant Lease",61,null,8,"in_place_free_rent","Suite 16 - Blank"]
[null,null,null,null,null,null,null,null,69,3,13,3,"total_leasing_costs",null,2,"up_front_leasing_commissions","Suite 2 - Shop",61,null,9,"in_place_free_rent","Suite 17 - Blank"]
[null,null,null,null,null,null,null,null,70,3,14,3,"total_leasing_and_capital_costs",null,3,"up_front_leasing_commissions","Suite 3 - Blank",61,null,10,"in_place_free_rent","Suite 18 - Blank"]
[null,null,null,null,null,null,null,null,71,3,15,3,"cash_flow_before_debt_service",null,4,"up_front_leasing_commissions","Suite 4 - Blank",61,null,11,"in_place_free_rent","Suite 19 - Blank"]
[null,null,null,null,null,null,null,null,72,3,16,3,"total_acquisition_and_sale",null,5,"up_front_leasing_commissions","Suite 5 - Blank",61,null,12,"in_place_free_rent","Suite 2 - Shop"]
[null,null,null,null,null,null,null,null,73,3,17,3,"unlevered_net_cash_flow",null,6,"up_front_leasing_commissions","Suite 6 - Blank",61,null,13,"in_place_free_rent","Suite 20 - Blank"]
[null,null,null,null,null,null,null,null,74,3,18,3,"all_interest_payments",null,7,"up_front_leasing_commissions","Suite 7 - Blank",61,null,14,"in_place_free_rent","Suite 3 - Blank"]
[null,null,null,null,null,null,null,null,75,3,19,3,"all_amortization",null,8,"up_front_leasing_commissions","Suite 8 - Blank",61,null,15,"in_place_free_rent","Suite 4 - Blank"]
[null,null,null,null,null,null,null,null,76,3,20,3,"total_debt_service",null,9,"up_front_leasing_commissions","Suite 9 - Blank",61,null,16,"in_place_free_rent","Suite 5 - Blank"]
[null,null,null,null,null,null,null,null,77,3,21,3,"all_loan_funding",null,10,"up_front_leasing_commissions","Suite 10 - Blank",61,null,17,"in_place_free_rent","Suite 6 - Blank"]
[null,null,null,null,null,null,null,null,78,3,22,3,"all_loan_payoff",null,11,"up_front_leasing_commissions","Suite 11 - Blank",61,null,18,"in_place_free_rent","Suite 7 - Blank"]
[null,null,null,null,null,null,null,null,79,3,23,3,"all_loan_fees",null,12,"up_front_leasing_commissions","Suite 12 - Blank",61,null,19,"in_place_free_rent","Suite 8 - Blank"]
[null,null,null,null,null,null,null,null,80,3,24,3,"total_loan_balance_and_fees",null,13,"up_front_leasing_commissions","Suite 13 - Blank",61,null,20,"in_place_free_rent","Suite 9 - Blank"]
[null,null,null,null,null,null,null,null,81,3,25,3,"total_working_capital",null,14,"up_front_leasing_commissions","Suite 14 - Blank",61,null,1,"release_free_rent","Suite 1 - Example Tenant Lease"]
[null,null,null,null,null,null,null,null,82,3,26,3,"levered_net_cash_flow_before_partnership_costs",null,15,"up_front_leasing_commissions","Suite 15 - Blank",61,null,2,"release_free_rent","Suite 10 - Blank"]
[null,null,null,null,null,null,null,null,83,3,27,3,"total_partnership_expenses",null,16,"up_front_leasing_commissions","Suite 16 - Blank",61,null,3,"release_free_rent","Suite 11 - Blank"]
[null,null,null,null,null,null,null,null,84,3,28,3,"levered_net_cash_flow",null,17,"up_front_leasing_commissions","Suite 17 - Blank",61,null,4,"release_free_rent","Suite 12 - Blank"]
[null,null,null,null,null,null,null,null,85,4,1,4,"all_base_rent",null,18,"up_front_leasing_commissions","Suite 18 - Blank",61,null,5,"release_free_rent","Suite 13 - Blank"]
[null,null,null,null,null,null,null,null,86,4,2,4,"all_downtime",null,19,"up_front_leasing_commissions","Suite 19 - Blank",61,null,6,"release_free_rent","Suite 14 - Blank"]
[null,null,null,null,null,null,null,null,87,4,3,4,"all_free_rent",null,20,"up_front_leasing_commissions","Suite 20 - Blank",61,null,7,"release_free_rent","Suite 15 - Blank"]
[null,null,null,null,null,null,null,null,88,4,4,4,"all_credit_loss",null,1,"up_front_tenant_improvements","Suite 1 - Example Tenant Lease",57,null,8,"release_free_rent","Suite 16 - Blank"]
[null,null,null,null,null,null,null,null,89,4,5,4,"net_rental_income",null,2,"up_front_tenant_improvements","Suite 2 - Shop",57,null,9,"release_free_rent","Suite 17 - Blank"]
[null,null,null,null,null,null,null,null,90,4,6,4,"all_cam_reimbursements",null,3,"up_front_tenant_improvements","Suite 3 - Blank",57,null,10,"release_free_rent","Suite 18 - Blank"]
[null,null,null,null,null,null,null,null,91,4,7,4,"total_other_income",null,4,"up_front_tenant_improvements","Suite 4 - Blank",57,null,11,"release_free_rent","Suite 19 - Blank"]
[null,null,null,null,null,null,null,null,92,4,8,4,"effective_gross_revenue",null,5,"up_front_tenant_improvements","Suite 5 - Blank",57,null,12,"release_free_rent","Suite 2 - Shop"]
[null,null,null,null,null,null,null,null,93,4,9,4,"total_operating_expenses",null,6,"up_front_tenant_improvements","Suite 6 - Blank",57,null,13,"release_free_rent","Suite 20 - Blank"]
[null,null,null,null,null,null,null,null,94,4,10,4,"noi",null,7,"up_front_tenant_improvements","Suite 7 - Blank",57,null,14,"release_free_rent","Suite 3 - Blank"]
[null,null,null,null,null,null,null,null,95,4,11,4,"all_tenant_improvements",null,8,"up_front_tenant_improvements","Suite 8 - Blank",57,null,15,"release_free_rent","Suite 4 - Blank"]
[null,null,null,null,null,null,null,null,96,4,12,4,"all_leasing_commissions",null,9,"up_front_tenant_improvements","Suite 9 - Blank",57,null,16,"release_free_rent","Suite 5 - Blank"]
[null,null,null,null,null,null,null,null,97,4,13,4,"total_leasing_costs",null,10,"up_front_tenant_improvements","Suite 10 - Blank",57,null,17,"release_free_rent","Suite 6 - Blank"]
[null,null,null,null,null,null,null,null,98,4,14,4,"total_leasing_and_capital_costs",null,11,"up_front_tenant_improvements","Suite 11 - Blank",57,null,18,"release_free_rent","Suite 7 - Blank"]
[null,null,null,null,null,null,null,null,99,4,15,4,"cash_flow_before_debt_service",null,12,"up_front_tenant_improvements","Suite 12 - Blank",57,null,19,"release_free_rent","Suite 8 - Blank"]
[null,null,null,null,null,null,null,null,100,4,16,4,"total_acquisition_and_sale",null,13,"up_front_tenant_improvements","Suite 13 - Blank",57,null,20,"release_free_rent","Suite 9 - Blank"]
[null,null,null,null,null,null,null,null,101,4,17,4,"unlevered_net_cash_flow",null,14,"up_front_tenant_improvements","Suite 14 - Blank",57,null,1,"in_place_credit_loss","Suite 1 - Example Tenant Lease"]
[null,null,null,null,null,null,null,null,102,4,18,4,"all_interest_payments",null,15,"up_front_tenant_improvements","Suite 15 - Blank",57,null,2,"in_place_credit_loss","Suite 10 - Blank"]
[null,null,null,null,null,null,null,null,103,4,19,4,"all_amortization",null,16,"up_front_tenant_improvements","Suite 16 - Blank",57,null,3,"in_place_credit_loss","Suite 11 - Blank"]
[null,null,null,null,null,null,null,null,104,4,20,4,"total_debt_service",null,17,"up_front_tenant_improvements","Suite 17 - Blank",57,null,4,"in_place_credit_loss","Suite 12 - Blank"]
[null,null,null,null,null,null,null,null,105,4,21,4,"all_loan_funding",null,18,"up_front_tenant_improvements","Suite 18 - Blank",57,null,5,"in_place_credit_loss","Suite 13 - Blank"]
[null,null,null,null,null,null,null,null,106,4,22,4,"all_loan_payoff",null,19,"up_front_tenant_improvements","Suite 19 - Blank",57,null,6,"in_place_credit_loss","Suite 14 - Blank"]
[null,null,null,null,null,null,null,null,107,4,23,4,"all_loan_fees",null,20,"up_front_tenant_improvements","Suite 20 - Blank",57,null,7,"in_place_credit_loss","Suite 15 - Blank"]
[null,null,null,null,null,null,null,null,108,4,24,4,"total_loan_balance_and_fees",null,1,"in_place_cam_reimbursements","Suite 1 - Example Tenant Lease",37,null,8,"in_place_credit_loss","Suite 16 - Blank"]
[null,null,null,null,null,null,null,null,109,4,25,4,"total_working_capital",null,2,"in_place_cam_reimbursements","Suite 2 - Shop",37,null,9,"in_place_credit_loss","Suite 17 - Blank"]
[null,null,null,null,null,null,null,null,110,4,26,4,"levered_net_cash_flow_before_partnership_costs",null,3,"in_place_cam_reimbursements","Suite 3 - Blank",37,null,10,"in_place_credit_loss","Suite 18 - Blank"]
[null,null,null,null,null,null,null,null,111,4,27,4,"total_partnership_expenses",null,4,"in_place_cam_reimbursements","Suite 4 - Blank",37,null,11,"in_place_credit_loss","Suite 19 - Blank"]
[null,null,null,null,null,null,null,null,112,4,28,4,"levered_net_cash_flow",null,5,"in_place_cam_reimbursements","Suite 5 - Blank",37,null,12,"in_place_credit_loss","Suite 2 - Shop"]
[null,null,null,null,null,null,null,null,113,5,1,5,"all_base_rent",null,6,"in_place_cam_reimbursements","Suite 6 - Blank",37,null,13,"in_place_credit_loss","Suite 20 - Blank"]
[null,null,null,null,null,null,null,null,114,5,2,5,"all_downtime",null,7,"in_place_cam_reimbursements","Suite 7 - Blank",37,null,14,"in_place_credit_loss","Suite 3 - Blank"]
[null,null,null,null,null,null,null,null,115,5,3,5,"all_free_rent",null,8,"in_place_cam_reimbursements","Suite 8 - Blank",37,null,15,"in_place_credit_loss","Suite 4 - Blank"]
[null,null,null,null,null,null,null,null,116,5,4,5,"all_credit_loss",null,9,"in_place_cam_reimbursements","Suite 9 - Blank",37,null,16,"in_place_credit_loss","Suite 5 - Blank"]
[null,null,null,null,null,null,null,null,117,5,5,5,"net_rental_income",null,10,"in_place_cam_reimbursements","Suite 10 - Blank",37,null,17,"in_place_credit_loss","Suite 6 - Blank"]
[null,null,null,null,null,null,null,null,118,5,6,5,"all_cam_reimbursements",null,11,"in_place_cam_reimbursements","Suite 11 - Blank",37,null,18,"in_place_credit_loss","Suite 7 - Blank"]
[null,null,null,null,null,null,null,null,119,5,7,5,"total_other_income",null,12,"in_place_cam_reimbursements","Suite 12 - Blank",37,null,19,"in_place_credit_loss","Suite 8 - Blank"]
[null,null,null,null,null,null,null,null,120,5,8,5,"effective_gross_revenue",null,13,"in_place_cam_reimbursements","Suite 13 - Blank",37,null,20,"in_place_credit_loss","Suite 9 - Blank"]
[null,null,null,null,null,null,null,null,121,5,9,5,"total_operating_expenses",null,14,"in_place_cam_reimbursements","Suite 14 - Blank",37,null,1,"release_credit_loss","Suite 1 - Example Tenant Lease"]
[null,null,null,null,null,null,null,null,122,5,10,5,"noi",null,15,"in_place_cam_reimbursements","Suite 15 - Blank",37,null,2,"release_credit_loss","Suite 10 - Blank"]
[null,null,null,null,null,null,null,null,123,5,11,5,"all_tenant_improvements",null,16,"in_place_cam_reimbursements","Suite 16 - Blank",37,null,3,"release_credit_loss","Suite 11 - Blank"]
[null,null,null,null,null,null,null,null,124,5,12,5,"all_leasing_commissions",null,17,"in_place_cam_reimbursements","Suite 17 - Blank",37,null,4,"release_credit_loss","Suite 12 - Blank"]
[null,null,null,null,null,null,null,null,125,5,13,5,"total_leasing_costs",null,18,"in_place_cam_reimbursements","Suite 18 - Blank",37,null,5,"release_credit_loss","Suite 13 - Blank"]
[null,null,null,null,null,null,null,null,126,5,14,5,"total_leasing_and_capital_costs",null,19,"in_place_cam_reimbursements","Suite 19 - Blank",37,null,6,"release_credit_loss","Suite 14 - Blank"]
[null,null,null,null,null,null,null,null,127,5,15,5,"cash_flow_before_debt_service",null,20,"in_place_cam_reimbursements","Suite 20 - Blank",37,null,7,"release_credit_loss","Suite 15 - Blank"]
[null,null,null,null,null,null,null,null,128,5,16,5,"total_acquisition_and_sale",null,1,"release_base_rent","Suite 1 - Example Tenant Lease",20,null,8,"release_credit_loss","Suite 16 - Blank"]
[null,null,null,null,null,null,null,null,129,5,17,5,"unlevered_net_cash_flow",null,2,"release_base_rent","Suite 2 - Shop",20,null,9,"release_credit_loss","Suite 17 - Blank"]
[null,null,null,null,null,null,null,null,130,5,18,5,"all_interest_payments",null,3,"release_base_rent","Suite 3 - Blank",20,null,10,"release_credit_loss","Suite 18 - Blank"]
[null,null,null,null,null,null,null,null,131,5,19,5,"all_amortization",null,4,"release_base_rent","Suite 4 - Blank",20,null,11,"release_credit_loss","Suite 19 - Blank"]
[null,null,null,null,null,null,null,null,132,5,20,5,"total_debt_service",null,5,"release_base_rent","Suite 5 - Blank",20,null,12,"release_credit_loss","Suite 2 - Shop"]
[null,null,null,null,null,null,null,null,133,5,21,5,"all_loan_funding",null,6,"release_base_rent","Suite 6 - Blank",20,null,13,"release_credit_loss","Suite 20 - Blank"]
[null,null,null,null,null,null,null,null,134,5,22,5,"all_loan_payoff",null,7,"release_base_rent","Suite 7 - Blank",20,null,14,"release_credit_loss","Suite 3 - Blank"]
[null,null,null,null,null,null,null,null,135,5,23,5,"all_loan_fees",null,8,"release_base_rent","Suite 8 - Blank",20,null,15,"release_credit_loss","Suite 4 - Blank"]
[null,null,null,null,null,null,null,null,136,5,24,5,"total_loan_balance_and_fees",null,9,"release_base_rent","Suite 9 - Blank",20,null,16,"release_credit_loss","Suite 5 - Blank"]
[null,null,null,null,null,null,null,null,137,5,25,5,"total_working_capital",null,10,"release_base_rent","Suite 10 - Blank",20,null,17,"release_credit_loss","Suite 6 - Blank"]
[null,null,null,null,null,null,null,null,138,5,26,5,"levered_net_cash_flow_before_partnership_costs",null,11,"release_base_rent","Suite 11 - Blank",20,null,18,"release_credit_loss","Suite 7 - Blank"]
[null,null,null,null,null,null,null,null,139,5,27,5,"total_partnership_expenses",null,12,"release_base_rent","Suite 12 - Blank",20,null,19,"release_credit_loss","Suite 8 - Blank"]
[null,null,null,null,null,null,null,null,140,5,28,5,"levered_net_cash_flow",null,13,"release_base_rent","Suite 13 - Blank",20,null,20,"release_credit_loss","Suite 9 - Blank"]
[null,null,null,null,null,null,null,null,141,6,1,6,"all_base_rent",null,14,"release_base_rent","Suite 14 - Blank",20,null,1,"in_place_cam_reimbursements","Suite 1 - Example Tenant Lease"]
[null,null,null,null,null,null,null,null,142,6,2,6,"all_downtime",null,15,"release_base_rent","Suite 15 - Blank",20,null,2,"in_place_cam_reimbursements","Suite 10 - Blank"]
[null,null,null,null,null,null,null,null,143,6,3,6,"all_free_rent",null,16,"release_base_rent","Suite 16 - Blank",20,null,3,"in_place_cam_reimbursements","Suite 11 - Blank"]
[null,null,null,null,null,null,null,null,144,6,4,6,"all_credit_loss",null,17,"release_base_rent","Suite 17 - Blank",20,null,4,"in_place_cam_reimbursements","Suite 12 - Blank"]
[null,null,null,null,null,null,null,null,145,6,5,6,"net_rental_income",null,18,"release_base_rent","Suite 18 - Blank",20,null,5,"in_place_cam_reimbursements","Suite 13 - Blank"]
[null,null,null,null,null,null,null,null,146,6,6,6,"all_cam_reimbursements",null,19,"release_base_rent","Suite 19 - Blank",20,null,6,"in_place_cam_reimbursements","Suite 14 - Blank"]
[null,null,null,null,null,null,null,null,147,6,7,6,"total_other_income",null,20,"release_base_rent","Suite 20 - Blank",20,null,7,"in_place_cam_reimbursements","Suite 15 - Blank"]
[null,null,null,null,null,null,null,null,148,6,8,6,"effective_gross_revenue",null,1,"release_downtime","Suite 1 - Example Tenant Lease",23,null,8,"in_place_cam_reimbursements","Suite 16 - Blank"]
[null,null,null,null,null,null,null,null,149,6,9,6,"total_operating_expenses",null,2,"release_downtime","Suite 2 - Shop",23,null,9,"in_place_cam_reimbursements","Suite 17 - Blank"]
[null,null,null,null,null,null,null,null,150,6,10,6,"noi",null,3,"release_downtime","Suite 3 - Blank",23,null,10,"in_place_cam_reimbursements","Suite 18 - Blank"]
[null,null,null,null,null,null,null,null,151,6,11,6,"all_tenant_improvements",null,4,"release_downtime","Suite 4 - Blank",23,null,11,"in_place_cam_reimbursements","Suite 19 - Blank"]
[null,null,null,null,null,null,null,null,152,6,12,6,"all_leasing_commissions",null,5,"release_downtime","Suite 5 - Blank",23,null,12,"in_place_cam_reimbursements","Suite 2 - Shop"]
[null,null,null,null,null,null,null,null,153,6,13,6,"total_leasing_costs",null,6,"release_downtime","Suite 6 - Blank",23,null,13,"in_place_cam_reimbursements","Suite 20 - Blank"]
[null,null,null,null,null,null,null,null,154,6,14,6,"total_leasing_and_capital_costs",null,7,"release_downtime","Suite 7 - Blank",23,null,14,"in_place_cam_reimbursements","Suite 3 - Blank"]
[null,null,null,null,null,null,null,null,155,6,15,6,"cash_flow_before_debt_service",null,8,"release_downtime","Suite 8 - Blank",23,null,15,"in_place_cam_reimbursements","Suite 4 - Blank"]
[null,null,null,null,null,null,null,null,156,6,16,6,"total_acquisition_and_sale",null,9,"release_downtime","Suite 9 - Blank",23,null,16,"in_place_cam_reimbursements","Suite 5 - Blank"]
[null,null,null,null,null,null,null,null,157,6,17,6,"unlevered_net_cash_flow",null,10,"release_downtime","Suite 10 - Blank",23,null,17,"in_place_cam_reimbursements","Suite 6 - Blank"]
[null,null,null,null,null,null,null,null,158,6,18,6,"all_interest_payments",null,11,"release_downtime","Suite 11 - Blank",23,null,18,"in_place_cam_reimbursements","Suite 7 - Blank"]
[null,null,null,null,null,null,null,null,159,6,19,6,"all_amortization",null,12,"release_downtime","Suite 12 - Blank",23,null,19,"in_place_cam_reimbursements","Suite 8 - Blank"]
[null,null,null,null,null,null,null,null,160,6,20,6,"total_debt_service",null,13,"release_downtime","Suite 13 - Blank",23,null,20,"in_place_cam_reimbursements","Suite 9 - Blank"]
[null,null,null,null,null,null,null,null,161,6,21,6,"all_loan_funding",null,14,"release_downtime","Suite 14 - Blank",23,null,1,"release_cam_reimbursements","Suite 1 - Example Tenant Lease"]
[null,null,null,null,null,null,null,null,162,6,22,6,"all_loan_payoff",null,15,"release_downtime","Suite 15 - Blank",23,null,2,"release_cam_reimbursements","Suite 10 - Blank"]
[null,null,null,null,null,null,null,null,163,6,23,6,"all_loan_fees",null,16,"release_downtime","Suite 16 - Blank",23,null,3,"release_cam_reimbursements","Suite 11 - Blank"]
[null,null,null,null,null,null,null,null,164,6,24,6,"total_loan_balance_and_fees",null,17,"release_downtime","Suite 17 - Blank",23,null,4,"release_cam_reimbursements","Suite 12 - Blank"]
[null,null,null,null,null,null,null,null,165,6,25,6,"total_working_capital",null,18,"release_downtime","Suite 18 - Blank",23,null,5,"release_cam_reimbursements","Suite 13 - Blank"]
[null,null,null,null,null,null,null,null,166,6,26,6,"levered_net_cash_flow_before_partnership_costs",null,19,"release_downtime","Suite 19 - Blank",23,null,6,"release_cam_reimbursements","Suite 14 - Blank"]
[null,null,null,null,null,null,null,null,167,6,27,6,"total_partnership_expenses",null,20,"release_downtime","Suite 20 - Blank",23,null,7,"release_cam_reimbursements","Suite 15 - Blank"]
[null,null,null,null,null,null,null,null,168,6,28,6,"levered_net_cash_flow",null,1,"release_free_rent","Suite 1 - Example Tenant Lease",27,null,8,"release_cam_reimbursements","Suite 16 - Blank"]
[null,null,null,null,null,null,null,null,169,7,1,7,"all_base_rent",null,2,"release_free_rent","Suite 2 - Shop",27,null,9,"release_cam_reimbursements","Suite 17 - Blank"]
[null,null,null,null,null,null,null,null,170,7,2,7,"all_downtime",null,3,"release_free_rent","Suite 3 - Blank",27,null,10,"release_cam_reimbursements","Suite 18 - Blank"]
[null,null,null,null,null,null,null,null,171,7,3,7,"all_free_rent",null,4,"release_free_rent","Suite 4 - Blank",27,null,11,"release_cam_reimbursements","Suite 19 - Blank"]
[null,null,null,null,null,null,null,null,172,7,4,7,"all_credit_loss",null,5,"release_free_rent","Suite 5 - Blank",27,null,12,"release_cam_reimbursements","Suite 2 - Shop"]
[null,null,null,null,null,null,null,null,173,7,5,7,"net_rental_income",null,6,"release_free_rent","Suite 6 - Blank",27,null,13,"release_cam_reimbursements","Suite 20 - Blank"]
[null,null,null,null,null,null,null,null,174,7,6,7,"all_cam_reimbursements",null,7,"release_free_rent","Suite 7 - Blank",27,null,14,"release_cam_reimbursements","Suite 3 - Blank"]
[null,null,null,null,null,null,null,null,175,7,7,7,"total_other_income",null,8,"release_free_rent","Suite 8 - Blank",27,null,15,"release_cam_reimbursements","Suite 4 - Blank"]
[null,null,null,null,null,null,null,null,176,7,8,7,"effective_gross_revenue",null,9,"release_free_rent","Suite 9 - Blank",27,null,16,"release_cam_reimbursements","Suite 5 - Blank"]
[null,null,null,null,null,null,null,null,177,7,9,7,"total_operating_expenses",null,10,"release_free_rent","Suite 10 - Blank",27,null,17,"release_cam_reimbursements","Suite 6 - Blank"]
[null,null,null,null,null,null,null,null,178,7,10,7,"noi",null,11,"release_free_rent","Suite 11 - Blank",27,null,18,"release_cam_reimbursements","Suite 7 - Blank"]
[null,null,null,null,null,null,null,null,179,7,11,7,"all_tenant_improvements",null,12,"release_free_rent","Suite 12 - Blank",27,null,19,"release_cam_reimbursements","Suite 8 - Blank"]
[null,null,null,null,null,null,null,null,180,7,12,7,"all_leasing_commissions",null,13,"release_free_rent","Suite 13 - Blank",27,null,20,"release_cam_reimbursements","Suite 9 - Blank"]
[null,null,null,null,null,null,null,null,181,7,13,7,"total_leasing_costs",null,14,"release_free_rent","Suite 14 - Blank",27,null,"bldg","miscellaneous_income","Miscellaneous Income"]
[null,null,null,null,null,null,null,null,182,7,14,7,"total_leasing_and_capital_costs",null,15,"release_free_rent","Suite 15 - Blank",27,null,"bldg","property_taxes","Property Taxes"]
[null,null,null,null,null,null,null,null,183,7,15,7,"cash_flow_before_debt_service",null,16,"release_free_rent","Suite 16 - Blank",27,null,"bldg","insurance","Insurance"]
[null,null,null,null,null,null,null,null,184,7,16,7,"total_acquisition_and_sale",null,17,"release_free_rent","Suite 17 - Blank",27,null,"bldg","cam","CAM"]
[null,null,null,null,null,null,null,null,185,7,17,7,"unlevered_net_cash_flow",null,18,"release_free_rent","Suite 18 - Blank",27,null,"bldg","management_fee","Management Fee"]
[null,null,null,null,null,null,null,null,186,7,18,7,"all_interest_payments",null,19,"release_free_rent","Suite 19 - Blank",27,null,"bldg","other","Other"]
[null,null,null,null,null,null,null,null,187,7,19,7,"all_amortization",null,20,"release_free_rent","Suite 20 - Blank",27,null,1,"up_front_tenant_improvements","Suite 1 - Example Tenant Lease"]
[null,null,null,null,null,null,null,null,188,7,20,7,"total_debt_service",null,1,"release_credit_loss","Suite 1 - Example Tenant Lease",31,null,2,"up_front_tenant_improvements","Suite 10 - Blank"]
[null,null,null,null,null,null,null,null,189,7,21,7,"all_loan_funding",null,2,"release_credit_loss","Suite 2 - Shop",31,null,3,"up_front_tenant_improvements","Suite 11 - Blank"]
[null,null,null,null,null,null,null,null,190,7,22,7,"all_loan_payoff",null,3,"release_credit_loss","Suite 3 - Blank",31,null,4,"up_front_tenant_improvements","Suite 12 - Blank"]
[null,null,null,null,null,null,null,null,191,7,23,7,"all_loan_fees",null,4,"release_credit_loss","Suite 4 - Blank",31,null,5,"up_front_tenant_improvements","Suite 13 - Blank"]
[null,null,null,null,null,null,null,null,192,7,24,7,"total_loan_balance_and_fees",null,5,"release_credit_loss","Suite 5 - Blank",31,null,6,"up_front_tenant_improvements","Suite 14 - Blank"]
[null,null,null,null,null,null,null,null,193,7,25,7,"total_working_capital",null,6,"release_credit_loss","Suite 6 - Blank",31,null,7,"up_front_tenant_improvements","Suite 15 - Blank"]
[null,null,null,null,null,null,null,null,194,7,26,7,"levered_net_cash_flow_before_partnership_costs",null,7,"release_credit_loss","Suite 7 - Blank",31,null,8,"up_front_tenant_improvements","Suite 16 - Blank"]
[null,null,null,null,null,null,null,null,195,7,27,7,"total_partnership_expenses",null,8,"release_credit_loss","Suite 8 - Blank",31,null,9,"up_front_tenant_improvements","Suite 17 - Blank"]
[null,null,null,null,null,null,null,null,196,7,28,7,"levered_net_cash_flow",null,9,"release_credit_loss","Suite 9 - Blank",31,null,10,"up_front_tenant_improvements","Suite 18 - Blank"]
[null,null,null,null,null,null,null,null,197,8,1,8,"all_base_rent",null,10,"release_credit_loss","Suite 10 - Blank",31,null,11,"up_front_tenant_improvements","Suite 19 - Blank"]
[null,null,null,null,null,null,null,null,198,8,2,8,"all_downtime",null,11,"release_credit_loss","Suite 11 - Blank",31,null,12,"up_front_tenant_improvements","Suite 2 - Shop"]
[null,null,null,null,null,null,null,null,199,8,3,8,"all_free_rent",null,12,"release_credit_loss","Suite 12 - Blank",31,null,13,"up_front_tenant_improvements","Suite 20 - Blank"]
[null,null,null,null,null,null,null,null,200,8,4,8,"all_credit_loss",null,13,"release_credit_loss","Suite 13 - Blank",31,null,14,"up_front_tenant_improvements","Suite 3 - Blank"]
[null,null,null,null,null,null,null,null,201,8,5,8,"net_rental_income",null,14,"release_credit_loss","Suite 14 - Blank",31,null,15,"up_front_tenant_improvements","Suite 4 - Blank"]
[null,null,null,null,null,null,null,null,202,8,6,8,"all_cam_reimbursements",null,15,"release_credit_loss","Suite 15 - Blank",31,null,16,"up_front_tenant_improvements","Suite 5 - Blank"]
[null,null,null,null,null,null,null,null,203,8,7,8,"total_other_income",null,16,"release_credit_loss","Suite 16 - Blank",31,null,17,"up_front_tenant_improvements","Suite 6 - Blank"]
[null,null,null,null,null,null,null,null,204,8,8,8,"effective_gross_revenue",null,17,"release_credit_loss","Suite 17 - Blank",31,null,18,"up_front_tenant_improvements","Suite 7 - Blank"]
[null,null,null,null,null,null,null,null,205,8,9,8,"total_operating_expenses",null,18,"release_credit_loss","Suite 18 - Blank",31,null,19,"up_front_tenant_improvements","Suite 8 - Blank"]
[null,null,null,null,null,null,null,null,206,8,10,8,"noi",null,19,"release_credit_loss","Suite 19 - Blank",31,null,20,"up_front_tenant_improvements","Suite 9 - Blank"]
[null,null,null,null,null,null,null,null,207,8,11,8,"all_tenant_improvements",null,20,"release_credit_loss","Suite 20 - Blank",31,null,1,"release_tenant_improvements","Suite 1 - Example Tenant Lease"]
[null,null,null,null,null,null,null,null,208,8,12,8,"all_leasing_commissions",null,1,"release_leasing_commissions","Suite 1 - Example Tenant Lease",62,null,2,"release_tenant_improvements","Suite 10 - Blank"]
[null,null,null,null,null,null,null,null,209,8,13,8,"total_leasing_costs",null,2,"release_leasing_commissions","Suite 2 - Shop",62,null,3,"release_tenant_improvements","Suite 11 - Blank"]
[null,null,null,null,null,null,null,null,210,8,14,8,"total_leasing_and_capital_costs",null,3,"release_leasing_commissions","Suite 3 - Blank",62,null,4,"release_tenant_improvements","Suite 12 - Blank"]
[null,null,null,null,null,null,null,null,211,8,15,8,"cash_flow_before_debt_service",null,4,"release_leasing_commissions","Suite 4 - Blank",62,null,5,"release_tenant_improvements","Suite 13 - Blank"]
[null,null,null,null,null,null,null,null,212,8,16,8,"total_acquisition_and_sale",null,5,"release_leasing_commissions","Suite 5 - Blank",62,null,6,"release_tenant_improvements","Suite 14 - Blank"]
[null,null,null,null,null,null,null,null,213,8,17,8,"unlevered_net_cash_flow",null,6,"release_leasing_commissions","Suite 6 - Blank",62,null,7,"release_tenant_improvements","Suite 15 - Blank"]
[null,null,null,null,null,null,null,null,214,8,18,8,"all_interest_payments",null,7,"release_leasing_commissions","Suite 7 - Blank",62,null,8,"release_tenant_improvements","Suite 16 - Blank"]
[null,null,null,null,null,null,null,null,215,8,19,8,"all_amortization",null,8,"release_leasing_commissions","Suite 8 - Blank",62,null,9,"release_tenant_improvements","Suite 17 - Blank"]
[null,null,null,null,null,null,null,null,216,8,20,8,"total_debt_service",null,9,"release_leasing_commissions","Suite 9 - Blank",62,null,10,"release_tenant_improvements","Suite 18 - Blank"]
[null,null,null,null,null,null,null,null,217,8,21,8,"all_loan_funding",null,10,"release_leasing_commissions","Suite 10 - Blank",62,null,11,"release_tenant_improvements","Suite 19 - Blank"]
[null,null,null,null,null,null,null,null,218,8,22,8,"all_loan_payoff",null,11,"release_leasing_commissions","Suite 11 - Blank",62,null,12,"release_tenant_improvements","Suite 2 - Shop"]
[null,null,null,null,null,null,null,null,219,8,23,8,"all_loan_fees",null,12,"release_leasing_commissions","Suite 12 - Blank",62,null,13,"release_tenant_improvements","Suite 20 - Blank"]
[null,null,null,null,null,null,null,null,220,8,24,8,"total_loan_balance_and_fees",null,13,"release_leasing_commissions","Suite 13 - Blank",62,null,14,"release_tenant_improvements","Suite 3 - Blank"]
[null,null,null,null,null,null,null,null,221,8,25,8,"total_working_capital",null,14,"release_leasing_commissions","Suite 14 - Blank",62,null,15,"release_tenant_improvements","Suite 4 - Blank"]
[null,null,null,null,null,null,null,null,222,8,26,8,"levered_net_cash_flow_before_partnership_costs",null,15,"release_leasing_commissions","Suite 15 - Blank",62,null,16,"release_tenant_improvements","Suite 5 - Blank"]
[null,null,null,null,null,null,null,null,223,8,27,8,"total_partnership_expenses",null,16,"release_leasing_commissions","Suite 16 - Blank",62,null,17,"release_tenant_improvements","Suite 6 - Blank"]
[null,null,null,null,null,null,null,null,224,8,28,8,"levered_net_cash_flow",null,17,"release_leasing_commissions","Suite 17 - Blank",62,null,18,"release_tenant_improvements","Suite 7 - Blank"]
[null,null,null,null,null,null,null,null,225,9,1,9,"all_base_rent",null,18,"release_leasing_commissions","Suite 18 - Blank",62,null,19,"release_tenant_improvements","Suite 8 - Blank"]
[null,null,null,null,null,null,null,null,226,9,2,9,"all_downtime",null,19,"release_leasing_commissions","Suite 19 - Blank",62,null,20,"release_tenant_improvements","Suite 9 - Blank"]
[null,null,null,null,null,null,null,null,227,9,3,9,"all_free_rent",null,20,"release_leasing_commissions","Suite 20 - Blank",62,null,1,"up_front_leasing_commissions","Suite 1 - Example Tenant Lease"]
[null,null,null,null,null,null,null,null,228,9,4,9,"all_credit_loss",null,1,"release_tenant_improvements","Suite 1 - Example Tenant Lease",58,null,2,"up_front_leasing_commissions","Suite 10 - Blank"]
[null,null,null,null,null,null,null,null,229,9,5,9,"net_rental_income",null,2,"release_tenant_improvements","Suite 2 - Shop",58,null,3,"up_front_leasing_commissions","Suite 11 - Blank"]
[null,null,null,null,null,null,null,null,230,9,6,9,"all_cam_reimbursements",null,3,"release_tenant_improvements","Suite 3 - Blank",58,null,4,"up_front_leasing_commissions","Suite 12 - Blank"]
[null,null,null,null,null,null,null,null,231,9,7,9,"total_other_income",null,4,"release_tenant_improvements","Suite 4 - Blank",58,null,5,"up_front_leasing_commissions","Suite 13 - Blank"]
[null,null,null,null,null,null,null,null,232,9,8,9,"effective_gross_revenue",null,5,"release_tenant_improvements","Suite 5 - Blank",58,null,6,"up_front_leasing_commissions","Suite 14 - Blank"]
[null,null,null,null,null,null,null,null,233,9,9,9,"total_operating_expenses",null,6,"release_tenant_improvements","Suite 6 - Blank",58,null,7,"up_front_leasing_commissions","Suite 15 - Blank"]
[null,null,null,null,null,null,null,null,234,9,10,9,"noi",null,7,"release_tenant_improvements","Suite 7 - Blank",58,null,8,"up_front_leasing_commissions","Suite 16 - Blank"]
[null,null,null,null,null,null,null,null,235,9,11,9,"all_tenant_improvements",null,8,"release_tenant_improvements","Suite 8 - Blank",58,null,9,"up_front_leasing_commissions","Suite 17 - Blank"]
[null,null,null,null,null,null,null,null,236,9,12,9,"all_leasing_commissions",null,9,"release_tenant_improvements","Suite 9 - Blank",58,null,10,"up_front_leasing_commissions","Suite 18 - Blank"]
[null,null,null,null,null,null,null,null,237,9,13,9,"total_leasing_costs",null,10,"release_tenant_improvements","Suite 10 - Blank",58,null,11,"up_front_leasing_commissions","Suite 19 - Blank"]
[null,null,null,null,null,null,null,null,238,9,14,9,"total_leasing_and_capital_costs",null,11,"release_tenant_improvements","Suite 11 - Blank",58,null,12,"up_front_leasing_commissions","Suite 2 - Shop"]
[null,null,null,null,null,null,null,null,239,9,15,9,"cash_flow_before_debt_service",null,12,"release_tenant_improvements","Suite 12 - Blank",58,null,13,"up_front_leasing_commissions","Suite 20 - Blank"]
[null,null,null,null,null,null,null,null,240,9,16,9,"total_acquisition_and_sale",null,13,"release_tenant_improvements","Suite 13 - Blank",58,null,14,"up_front_leasing_commissions","Suite 3 - Blank"]
[null,null,null,null,null,null,null,null,241,9,17,9,"unlevered_net_cash_flow",null,14,"release_tenant_improvements","Suite 14 - Blank",58,null,15,"up_front_leasing_commissions","Suite 4 - Blank"]
[null,null,null,null,null,null,null,null,242,9,18,9,"all_interest_payments",null,15,"release_tenant_improvements","Suite 15 - Blank",58,null,16,"up_front_leasing_commissions","Suite 5 - Blank"]
[null,null,null,null,null,null,null,null,243,9,19,9,"all_amortization",null,16,"release_tenant_improvements","Suite 16 - Blank",58,null,17,"up_front_leasing_commissions","Suite 6 - Blank"]
[null,null,null,null,null,null,null,null,244,9,20,9,"total_debt_service",null,17,"release_tenant_improvements","Suite 17 - Blank",58,null,18,"up_front_leasing_commissions","Suite 7 - Blank"]
[null,null,null,null,null,null,null,null,245,9,21,9,"all_loan_funding",null,18,"release_tenant_improvements","Suite 18 - Blank",58,null,19,"up_front_leasing_commissions","Suite 8 - Blank"]
[null,null,null,null,null,null,null,null,246,9,22,9,"all_loan_payoff",null,19,"release_tenant_improvements","Suite 19 - Blank",58,null,20,"up_front_leasing_commissions","Suite 9 - Blank"]
[null,null,null,null,null,null,null,null,247,9,23,9,"all_loan_fees",null,20,"release_tenant_improvements","Suite 20 - Blank",58,null,1,"release_leasing_commissions","Suite 1 - Example Tenant Lease"]
[null,null,null,null,null,null,null,null,248,9,24,9,"total_loan_balance_and_fees",null,1,"release_cam_reimbursements","Suite 1 - Example Tenant Lease",38,null,2,"release_leasing_commissions","Suite 10 - Blank"]
[null,null,null,null,null,null,null,null,249,9,25,9,"total_working_capital",null,2,"release_cam_reimbursements","Suite 2 - Shop",38,null,3,"release_leasing_commissions","Suite 11 - Blank"]
[null,null,null,null,null,null,null,null,250,9,26,9,"levered_net_cash_flow_before_partnership_costs",null,3,"release_cam_reimbursements","Suite 3 - Blank",38,null,4,"release_leasing_commissions","Suite 12 - Blank"]
[null,null,null,null,null,null,null,null,251,9,27,9,"total_partnership_expenses",null,4,"release_cam_reimbursements","Suite 4 - Blank",38,null,5,"release_leasing_commissions","Suite 13 - Blank"]
[null,null,null,null,null,null,null,null,252,9,28,9,"levered_net_cash_flow",null,5,"release_cam_reimbursements","Suite 5 - Blank",38,null,6,"release_leasing_commissions","Suite 14 - Blank"]
[null,null,null,null,null,null,null,null,253,10,1,10,"all_base_rent",null,6,"release_cam_reimbursements","Suite 6 - Blank",38,null,7,"release_leasing_commissions","Suite 15 - Blank"]
[null,null,null,null,null,null,null,null,254,10,2,10,"all_downtime",null,7,"release_cam_reimbursements","Suite 7 - Blank",38,null,8,"release_leasing_commissions","Suite 16 - Blank"]
[null,null,null,null,null,null,null,null,255,10,3,10,"all_free_rent",null,8,"release_cam_reimbursements","Suite 8 - Blank",38,null,9,"release_leasing_commissions","Suite 17 - Blank"]
[null,null,null,null,null,null,null,null,256,10,4,10,"all_credit_loss",null,9,"release_cam_reimbursements","Suite 9 - Blank",38,null,10,"release_leasing_commissions","Suite 18 - Blank"]
[null,null,null,null,null,null,null,null,257,10,5,10,"net_rental_income",null,10,"release_cam_reimbursements","Suite 10 - Blank",38,null,11,"release_leasing_commissions","Suite 19 - Blank"]
[null,null,null,null,null,null,null,null,258,10,6,10,"all_cam_reimbursements",null,11,"release_cam_reimbursements","Suite 11 - Blank",38,null,12,"release_leasing_commissions","Suite 2 - Shop"]
[null,null,null,null,null,null,null,null,259,10,7,10,"total_other_income",null,12,"release_cam_reimbursements","Suite 12 - Blank",38,null,13,"release_leasing_commissions","Suite 20 - Blank"]
[null,null,null,null,null,null,null,null,260,10,8,10,"effective_gross_revenue",null,13,"release_cam_reimbursements","Suite 13 - Blank",38,null,14,"release_leasing_commissions","Suite 3 - Blank"]
[null,null,null,null,null,null,null,null,261,10,9,10,"total_operating_expenses",null,14,"release_cam_reimbursements","Suite 14 - Blank",38,null,15,"release_leasing_commissions","Suite 4 - Blank"]
[null,null,null,null,null,null,null,null,262,10,10,10,"noi",null,15,"release_cam_reimbursements","Suite 15 - Blank",38,null,16,"release_leasing_commissions","Suite 5 - Blank"]
[null,null,null,null,null,null,null,null,263,10,11,10,"all_tenant_improvements",null,16,"release_cam_reimbursements","Suite 16 - Blank",38,null,17,"release_leasing_commissions","Suite 6 - Blank"]
[null,null,null,null,null,null,null,null,264,10,12,10,"all_leasing_commissions",null,17,"release_cam_reimbursements","Suite 17 - Blank",38,null,18,"release_leasing_commissions","Suite 7 - Blank"]
[null,null,null,null,null,null,null,null,265,10,13,10,"total_leasing_costs",null,18,"release_cam_reimbursements","Suite 18 - Blank",38,null,19,"release_leasing_commissions","Suite 8 - Blank"]
[null,null,null,null,null,null,null,null,266,10,14,10,"total_leasing_and_capital_costs",null,19,"release_cam_reimbursements","Suite 19 - Blank",38,null,20,"release_leasing_commissions","Suite 9 - Blank"]
[null,null,null,null,null,null,null,null,267,10,15,10,"cash_flow_before_debt_service",null,20,"release_cam_reimbursements","Suite 20 - Blank",38,null,"bldg","capital_reserves","Capital Reserves"]
[null,null,null,null,null,null,null,null,268,10,16,10,"total_acquisition_and_sale"]
[null,null,null,null,null,null,null,null,269,10,17,10,"unlevered_net_cash_flow"]
[null,null,null,null,null,null,null,null,270,10,18,10,"all_interest_payments"]
[null,null,null,null,null,null,null,null,271,10,19,10,"all_amortization"]
[null,null,null,null,null,null,null,null,272,10,20,10,"total_debt_service"]
[null,null,null,null,null,null,null,null,273,10,21,10,"all_loan_funding"]
[null,null,null,null,null,null,null,null,274,10,22,10,"all_loan_payoff"]
[null,null,null,null,null,null,null,null,275,10,23,10,"all_loan_fees"]
[null,null,null,null,null,null,null,null,276,10,24,10,"total_loan_balance_and_fees"]
[null,null,null,null,null,null,null,null,277,10,25,10,"total_working_capital"]
[null,null,null,null,null,null,null,null,278,10,26,10,"levered_net_cash_flow_before_partnership_costs"]
[null,null,null,null,null,null,null,null,279,10,27,10,"total_partnership_expenses"]
[null,null,null,null,null,null,null,null,280,10,28,10,"levered_net_cash_flow"]
[null,null,null,null,null,null,null,null,281,11,1,11,"all_base_rent"]
[null,null,null,null,null,null,null,null,282,11,2,11,"all_downtime"]
[null,null,null,null,null,null,null,null,283,11,3,11,"all_free_rent"]
[null,null,null,null,null,null,null,null,284,11,4,11,"all_credit_loss"]
[null,null,null,null,null,null,null,null,285,11,5,11,"net_rental_income"]
[null,null,null,null,null,null,null,null,286,11,6,11,"all_cam_reimbursements"]
[null,null,null,null,null,null,null,null,287,11,7,11,"total_other_income"]
[null,null,null,null,null,null,null,null,288,11,8,11,"effective_gross_revenue"]
[null,null,null,null,null,null,null,null,289,11,9,11,"total_operating_expenses"]
[null,null,null,null,null,null,null,null,290,11,10,11,"noi"]
[null,null,null,null,null,null,null,null,291,11,11,11,"all_tenant_improvements"]
[null,null,null,null,null,null,null,null,292,11,12,11,"all_leasing_commissions"]
[null,null,null,null,null,null,null,null,293,11,13,11,"total_leasing_costs"]
[null,null,null,null,null,null,null,null,294,11,14,11,"total_leasing_and_capital_costs"]
[null,null,null,null,null,null,null,null,295,11,15,11,"cash_flow_before_debt_service"]
[null,null,null,null,null,null,null,null,296,11,16,11,"total_acquisition_and_sale"]
[null,null,null,null,null,null,null,null,297,11,17,11,"unlevered_net_cash_flow"]
[null,null,null,null,null,null,null,null,298,11,18,11,"all_interest_payments"]
[null,null,null,null,null,null,null,null,299,11,19,11,"all_amortization"]
[null,null,null,null,null,null,null,null,300,11,20,11,"total_debt_service"]
[null,null,null,null,null,null,null,null,301,11,21,11,"all_loan_funding"]
[null,null,null,null,null,null,null,null,302,11,22,11,"all_loan_payoff"]
[null,null,null,null,null,null,null,null,303,11,23,11,"all_loan_fees"]
[null,null,null,null,null,null,null,null,304,11,24,11,"total_loan_balance_and_fees"]
[null,null,null,null,null,null,null,null,305,11,25,11,"total_working_capital"]
[null,null,null,null,null,null,null,null,306,11,26,11,"levered_net_cash_flow_before_partnership_costs"]
[null,null,null,null,null,null,null,null,307,11,27,11,"total_partnership_expenses"]
[null,null,null,null,null,null,null,null,308,11,28,11,"levered_net_cash_flow"]
[null,null,null,null,null,null,null,null,309,12,1,12,"all_base_rent"]
[null,null,null,null,null,null,null,null,310,12,2,12,"all_downtime"]
[null,null,null,null,null,null,null,null,311,12,3,12,"all_free_rent"]
[null,null,null,null,null,null,null,null,312,12,4,12,"all_credit_loss"]
[null,null,null,null,null,null,null,null,313,12,5,12,"net_rental_income"]
[null,null,null,null,null,null,null,null,314,12,6,12,"all_cam_reimbursements"]
[null,null,null,null,null,null,null,null,315,12,7,12,"total_other_income"]
[null,null,null,null,null,null,null,null,316,12,8,12,"effective_gross_revenue"]
[null,null,null,null,null,null,null,null,317,12,9,12,"total_operating_expenses"]
[null,null,null,null,null,null,null,null,318,12,10,12,"noi"]
[null,null,null,null,null,null,null,null,319,12,11,12,"all_tenant_improvements"]
[null,null,null,null,null,null,null,null,320,12,12,12,"all_leasing_commissions"]
[null,null,null,null,null,null,null,null,321,12,13,12,"total_leasing_costs"]
[null,null,null,null,null,null,null,null,322,12,14,12,"total_leasing_and_capital_costs"]
[null,null,null,null,null,null,null,null,323,12,15,12,"cash_flow_before_debt_service"]
[null,null,null,null,null,null,null,null,324,12,16,12,"total_acquisition_and_sale"]
[null,null,null,null,null,null,null,null,325,12,17,12,"unlevered_net_cash_flow"]
[null,null,null,null,null,null,null,null,326,12,18,12,"all_interest_payments"]
[null,null,null,null,null,null,null,null,327,12,19,12,"all_amortization"]
[null,null,null,null,null,null,null,null,328,12,20,12,"total_debt_service"]
[null,null,null,null,null,null,null,null,329,12,21,12,"all_loan_funding"]
[null,null,null,null,null,null,null,null,330,12,22,12,"all_loan_payoff"]
[null,null,null,null,null,null,null,null,331,12,23,12,"all_loan_fees"]
[null,null,null,null,null,null,null,null,332,12,24,12,"total_loan_balance_and_fees"]
[null,null,null,null,null,null,null,null,333,12,25,12,"total_working_capital"]
[null,null,null,null,null,null,null,null,334,12,26,12,"levered_net_cash_flow_before_partnership_costs"]
[null,null,null,null,null,null,null,null,335,12,27,12,"total_partnership_expenses"]
[null,null,null,null,null,null,null,null,336,12,28,12,"levered_net_cash_flow"]
[null,null,null,null,null,null,null,null,337,13,1,13,"all_base_rent"]
[null,null,null,null,null,null,null,null,338,13,2,13,"all_downtime"]
[null,null,null,null,null,null,null,null,339,13,3,13,"all_free_rent"]
[null,null,null,null,null,null,null,null,340,13,4,13,"all_credit_loss"]
[null,null,null,null,null,null,null,null,341,13,5,13,"net_rental_income"]
[null,null,null,null,null,null,null,null,342,13,6,13,"all_cam_reimbursements"]
[null,null,null,null,null,null,null,null,343,13,7,13,"total_other_income"]
[null,null,null,null,null,null,null,null,344,13,8,13,"effective_gross_revenue"]
[null,null,null,null,null,null,null,null,345,13,9,13,"total_operating_expenses"]
[null,null,null,null,null,null,null,null,346,13,10,13,"noi"]
[null,null,null,null,null,null,null,null,347,13,11,13,"all_tenant_improvements"]
[null,null,null,null,null,null,null,null,348,13,12,13,"all_leasing_commissions"]
[null,null,null,null,null,null,null,null,349,13,13,13,"total_leasing_costs"]
[null,null,null,null,null,null,null,null,350,13,14,13,"total_leasing_and_capital_costs"]
[null,null,null,null,null,null,null,null,351,13,15,13,"cash_flow_before_debt_service"]
[null,null,null,null,null,null,null,null,352,13,16,13,"total_acquisition_and_sale"]
[null,null,null,null,null,null,null,null,353,13,17,13,"unlevered_net_cash_flow"]
[null,null,null,null,null,null,null,null,354,13,18,13,"all_interest_payments"]
[null,null,null,null,null,null,null,null,355,13,19,13,"all_amortization"]
[null,null,null,null,null,null,null,null,356,13,20,13,"total_debt_service"]
[null,null,null,null,null,null,null,null,357,13,21,13,"all_loan_funding"]
[null,null,null,null,null,null,null,null,358,13,22,13,"all_loan_payoff"]
[null,null,null,null,null,null,null,null,359,13,23,13,"all_loan_fees"]
[null,null,null,null,null,null,null,null,360,13,24,13,"total_loan_balance_and_fees"]
[null,null,null,null,null,null,null,null,361,13,25,13,"total_working_capital"]
[null,null,null,null,null,null,null,null,362,13,26,13,"levered_net_cash_flow_before_partnership_costs"]
[null,null,null,null,null,null,null,null,363,13,27,13,"total_partnership_expenses"]
[null,null,null,null,null,null,null,null,364,13,28,13,"levered_net_cash_flow"]
[null,null,null,null,null,null,null,null,365,14,1,14,"all_base_rent"]
[null,null,null,null,null,null,null,null,366,14,2,14,"all_downtime"]
[null,null,null,null,null,null,null,null,367,14,3,14,"all_free_rent"]
[null,null,null,null,null,null,null,null,368,14,4,14,"all_credit_loss"]
[null,null,null,null,null,null,null,null,369,14,5,14,"net_rental_income"]
[null,null,null,null,null,null,null,null,370,14,6,14,"all_cam_reimbursements"]
[null,null,null,null,null,null,null,null,371,14,7,14,"total_other_income"]
[null,null,null,null,null,null,null,null,372,14,8,14,"effective_gross_revenue"]
[null,null,null,null,null,null,null,null,373,14,9,14,"total_operating_expenses"]
[null,null,null,null,null,null,null,null,374,14,10,14,"noi"]
[null,null,null,null,null,null,null,null,375,14,11,14,"all_tenant_improvements"]
[null,null,null,null,null,null,null,null,376,14,12,14,"all_leasing_commissions"]
[null,null,null,null,null,null,null,null,377,14,13,14,"total_leasing_costs"]
[null,null,null,null,null,null,null,null,378,14,14,14,"total_leasing_and_capital_costs"]
[null,null,null,null,null,null,null,null,379,14,15,14,"cash_flow_before_debt_service"]
[null,null,null,null,null,null,null,null,380,14,16,14,"total_acquisition_and_sale"]
[null,null,null,null,null,null,null,null,381,14,17,14,"unlevered_net_cash_flow"]
[null,null,null,null,null,null,null,null,382,14,18,14,"all_interest_payments"]
[null,null,null,null,null,null,null,null,383,14,19,14,"all_amortization"]
[null,null,null,null,null,null,null,null,384,14,20,14,"total_debt_service"]
[null,null,null,null,null,null,null,null,385,14,21,14,"all_loan_funding"]
[null,null,null,null,null,null,null,null,386,14,22,14,"all_loan_payoff"]
[null,null,null,null,null,null,null,null,387,14,23,14,"all_loan_fees"]
[null,null,null,null,null,null,null,null,388,14,24,14,"total_loan_balance_and_fees"]
[null,null,null,null,null,null,null,null,389,14,25,14,"total_working_capital"]
[null,null,null,null,null,null,null,null,390,14,26,14,"levered_net_cash_flow_before_partnership_costs"]
[null,null,null,null,null,null,null,null,391,14,27,14,"total_partnership_expenses"]
[null,null,null,null,null,null,null,null,392,14,28,14,"levered_net_cash_flow"]
[null,null,null,null,null,null,null,null,393,15,1,15,"all_base_rent"]
[null,null,null,null,null,null,null,null,394,15,2,15,"all_downtime"]
[null,null,null,null,null,null,null,null,395,15,3,15,"all_free_rent"]
[null,null,null,null,null,null,null,null,396,15,4,15,"all_credit_loss"]
[null,null,null,null,null,null,null,null,397,15,5,15,"net_rental_income"]
[null,null,null,null,null,null,null,null,398,15,6,15,"all_cam_reimbursements"]
[null,null,null,null,null,null,null,null,399,15,7,15,"total_other_income"]
[null,null,null,null,null,null,null,null,400,15,8,15,"effective_gross_revenue"]
[null,null,null,null,null,null,null,null,401,15,9,15,"total_operating_expenses"]
[null,null,null,null,null,null,null,null,402,15,10,15,"noi"]
[null,null,null,null,null,null,null,null,403,15,11,15,"all_tenant_improvements"]
[null,null,null,null,null,null,null,null,404,15,12,15,"all_leasing_commissions"]
[null,null,null,null,null,null,null,null,405,15,13,15,"total_leasing_costs"]
[null,null,null,null,null,null,null,null,406,15,14,15,"total_leasing_and_capital_costs"]
[null,null,null,null,null,null,null,null,407,15,15,15,"cash_flow_before_debt_service"]
[null,null,null,null,null,null,null,null,408,15,16,15,"total_acquisition_and_sale"]
[null,null,null,null,null,null,null,null,409,15,17,15,"unlevered_net_cash_flow"]
[null,null,null,null,null,null,null,null,410,15,18,15,"all_interest_payments"]
[null,null,null,null,null,null,null,null,411,15,19,15,"all_amortization"]
[null,null,null,null,null,null,null,null,412,15,20,15,"total_debt_service"]
[null,null,null,null,null,null,null,null,413,15,21,15,"all_loan_funding"]
[null,null,null,null,null,null,null,null,414,15,22,15,"all_loan_payoff"]
[null,null,null,null,null,null,null,null,415,15,23,15,"all_loan_fees"]
[null,null,null,null,null,null,null,null,416,15,24,15,"total_loan_balance_and_fees"]
[null,null,null,null,null,null,null,null,417,15,25,15,"total_working_capital"]
[null,null,null,null,null,null,null,null,418,15,26,15,"levered_net_cash_flow_before_partnership_costs"]
[null,null,null,null,null,null,null,null,419,15,27,15,"total_partnership_expenses"]
[null,null,null,null,null,null,null,null,420,15,28,15,"levered_net_cash_flow"]
[null,null,null,null,null,null,null,null,421,16,1,16,"all_base_rent"]
[null,null,null,null,null,null,null,null,422,16,2,16,"all_downtime"]
[null,null,null,null,null,null,null,null,423,16,3,16,"all_free_rent"]
[null,null,null,null,null,null,null,null,424,16,4,16,"all_credit_loss"]
[null,null,null,null,null,null,null,null,425,16,5,16,"net_rental_income"]
[null,null,null,null,null,null,null,null,426,16,6,16,"all_cam_reimbursements"]
[null,null,null,null,null,null,null,null,427,16,7,16,"total_other_income"]
[null,null,null,null,null,null,null,null,428,16,8,16,"effective_gross_revenue"]
[null,null,null,null,null,null,null,null,429,16,9,16,"total_operating_expenses"]
[null,null,null,null,null,null,null,null,430,16,10,16,"noi"]
[null,null,null,null,null,null,null,null,431,16,11,16,"all_tenant_improvements"]
[null,null,null,null,null,null,null,null,432,16,12,16,"all_leasing_commissions"]
[null,null,null,null,null,null,null,null,433,16,13,16,"total_leasing_costs"]
[null,null,null,null,null,null,null,null,434,16,14,16,"total_leasing_and_capital_costs"]
[null,null,null,null,null,null,null,null,435,16,15,16,"cash_flow_before_debt_service"]
[null,null,null,null,null,null,null,null,436,16,16,16,"total_acquisition_and_sale"]
[null,null,null,null,null,null,null,null,437,16,17,16,"unlevered_net_cash_flow"]
[null,null,null,null,null,null,null,null,438,16,18,16,"all_interest_payments"]
[null,null,null,null,null,null,null,null,439,16,19,16,"all_amortization"]
[null,null,null,null,null,null,null,null,440,16,20,16,"total_debt_service"]
[null,null,null,null,null,null,null,null,441,16,21,16,"all_loan_funding"]
[null,null,null,null,null,null,null,null,442,16,22,16,"all_loan_payoff"]
[null,null,null,null,null,null,null,null,443,16,23,16,"all_loan_fees"]
[null,null,null,null,null,null,null,null,444,16,24,16,"total_loan_balance_and_fees"]
[null,null,null,null,null,null,null,null,445,16,25,16,"total_working_capital"]
[null,null,null,null,null,null,null,null,446,16,26,16,"levered_net_cash_flow_before_partnership_costs"]
[null,null,null,null,null,null,null,null,447,16,27,16,"total_partnership_expenses"]
[null,null,null,null,null,null,null,null,448,16,28,16,"levered_net_cash_flow"]
[null,null,null,null,null,null,null,null,449,17,1,17,"all_base_rent"]
[null,null,null,null,null,null,null,null,450,17,2,17,"all_downtime"]
[null,null,null,null,null,null,null,null,451,17,3,17,"all_free_rent"]
[null,null,null,null,null,null,null,null,452,17,4,17,"all_credit_loss"]
[null,null,null,null,null,null,null,null,453,17,5,17,"net_rental_income"]
[null,null,null,null,null,null,null,null,454,17,6,17,"all_cam_reimbursements"]
[null,null,null,null,null,null,null,null,455,17,7,17,"total_other_income"]
[null,null,null,null,null,null,null,null,456,17,8,17,"effective_gross_revenue"]
[null,null,null,null,null,null,null,null,457,17,9,17,"total_operating_expenses"]
[null,null,null,null,null,null,null,null,458,17,10,17,"noi"]
[null,null,null,null,null,null,null,null,459,17,11,17,"all_tenant_improvements"]
[null,null,null,null,null,null,null,null,460,17,12,17,"all_leasing_commissions"]
[null,null,null,null,null,null,null,null,461,17,13,17,"total_leasing_costs"]
[null,null,null,null,null,null,null,null,462,17,14,17,"total_leasing_and_capital_costs"]
[null,null,null,null,null,null,null,null,463,17,15,17,"cash_flow_before_debt_service"]
[null,null,null,null,null,null,null,null,464,17,16,17,"total_acquisition_and_sale"]
[null,null,null,null,null,null,null,null,465,17,17,17,"unlevered_net_cash_flow"]
[null,null,null,null,null,null,null,null,466,17,18,17,"all_interest_payments"]
[null,null,null,null,null,null,null,null,467,17,19,17,"all_amortization"]
[null,null,null,null,null,null,null,null,468,17,20,17,"total_debt_service"]
[null,null,null,null,null,null,null,null,469,17,21,17,"all_loan_funding"]
[null,null,null,null,null,null,null,null,470,17,22,17,"all_loan_payoff"]
[null,null,null,null,null,null,null,null,471,17,23,17,"all_loan_fees"]
[null,null,null,null,null,null,null,null,472,17,24,17,"total_loan_balance_and_fees"]
[null,null,null,null,null,null,null,null,473,17,25,17,"total_working_capital"]
[null,null,null,null,null,null,null,null,474,17,26,17,"levered_net_cash_flow_before_partnership_costs"]
[null,null,null,null,null,null,null,null,475,17,27,17,"total_partnership_expenses"]
[null,null,null,null,null,null,null,null,476,17,28,17,"levered_net_cash_flow"]
[null,null,null,null,null,null,null,null,477,18,1,18,"all_base_rent"]
[null,null,null,null,null,null,null,null,478,18,2,18,"all_downtime"]
[null,null,null,null,null,null,null,null,479,18,3,18,"all_free_rent"]
[null,null,null,null,null,null,null,null,480,18,4,18,"all_credit_loss"]
[null,null,null,null,null,null,null,null,481,18,5,18,"net_rental_income"]
[null,null,null,null,null,null,null,null,482,18,6,18,"all_cam_reimbursements"]
[null,null,null,null,null,null,null,null,483,18,7,18,"total_other_income"]
[null,null,null,null,null,null,null,null,484,18,8,18,"effective_gross_revenue"]
[null,null,null,null,null,null,null,null,485,18,9,18,"total_operating_expenses"]
[null,null,null,null,null,null,null,null,486,18,10,18,"noi"]
[null,null,null,null,null,null,null,null,487,18,11,18,"all_tenant_improvements"]
[null,null,null,null,null,null,null,null,488,18,12,18,"all_leasing_commissions"]
[null,null,null,null,null,null,null,null,489,18,13,18,"total_leasing_costs"]
[null,null,null,null,null,null,null,null,490,18,14,18,"total_leasing_and_capital_costs"]
[null,null,null,null,null,null,null,null,491,18,15,18,"cash_flow_before_debt_service"]
[null,null,null,null,null,null,null,null,492,18,16,18,"total_acquisition_and_sale"]
[null,null,null,null,null,null,null,null,493,18,17,18,"unlevered_net_cash_flow"]
[null,null,null,null,null,null,null,null,494,18,18,18,"all_interest_payments"]
[null,null,null,null,null,null,null,null,495,18,19,18,"all_amortization"]
[null,null,null,null,null,null,null,null,496,18,20,18,"total_debt_service"]
[null,null,null,null,null,null,null,null,497,18,21,18,"all_loan_funding"]
[null,null,null,null,null,null,null,null,498,18,22,18,"all_loan_payoff"]
[null,null,null,null,null,null,null,null,499,18,23,18,"all_loan_fees"]
[null,null,null,null,null,null,null,null,500,18,24,18,"total_loan_balance_and_fees"]
[null,null,null,null,null,null,null,null,501,18,25,18,"total_working_capital"]
[null,null,null,null,null,null,null,null,502,18,26,18,"levered_net_cash_flow_before_partnership_costs"]
[null,null,null,null,null,null,null,null,503,18,27,18,"total_partnership_expenses"]
[null,null,null,null,null,null,null,null,504,18,28,18,"levered_net_cash_flow"]
[null,null,null,null,null,null,null,null,505,19,1,19,"all_base_rent"]
[null,null,null,null,null,null,null,null,506,19,2,19,"all_downtime"]
[null,null,null,null,null,null,null,null,507,19,3,19,"all_free_rent"]
[null,null,null,null,null,null,null,null,508,19,4,19,"all_credit_loss"]
[null,null,null,null,null,null,null,null,509,19,5,19,"net_rental_income"]
[null,null,null,null,null,null,null,null,510,19,6,19,"all_cam_reimbursements"]
[null,null,null,null,null,null,null,null,511,19,7,19,"total_other_income"]
[null,null,null,null,null,null,null,null,512,19,8,19,"effective_gross_revenue"]
[null,null,null,null,null,null,null,null,513,19,9,19,"total_operating_expenses"]
[null,null,null,null,null,null,null,null,514,19,10,19,"noi"]
[null,null,null,null,null,null,null,null,515,19,11,19,"all_tenant_improvements"]
[null,null,null,null,null,null,null,null,516,19,12,19,"all_leasing_commissions"]
[null,null,null,null,null,null,null,null,517,19,13,19,"total_leasing_costs"]
[null,null,null,null,null,null,null,null,518,19,14,19,"total_leasing_and_capital_costs"]
[null,null,null,null,null,null,null,null,519,19,15,19,"cash_flow_before_debt_service"]
[null,null,null,null,null,null,null,null,520,19,16,19,"total_acquisition_and_sale"]
[null,null,null,null,null,null,null,null,521,19,17,19,"unlevered_net_cash_flow"]
[null,null,null,null,null,null,null,null,522,19,18,19,"all_interest_payments"]
[null,null,null,null,null,null,null,null,523,19,19,19,"all_amortization"]
[null,null,null,null,null,null,null,null,524,19,20,19,"total_debt_service"]
[null,null,null,null,null,null,null,null,525,19,21,19,"all_loan_funding"]
[null,null,null,null,null,null,null,null,526,19,22,19,"all_loan_payoff"]
[null,null,null,null,null,null,null,null,527,19,23,19,"all_loan_fees"]
[null,null,null,null,null,null,null,null,528,19,24,19,"total_loan_balance_and_fees"]
[null,null,null,null,null,null,null,null,529,19,25,19,"total_working_capital"]
[null,null,null,null,null,null,null,null,530,19,26,19,"levered_net_cash_flow_before_partnership_costs"]
[null,null,null,null,null,null,null,null,531,19,27,19,"total_partnership_expenses"]
[null,null,null,null,null,null,null,null,532,19,28,19,"levered_net_cash_flow"]
[null,null,null,null,null,null,null,null,533,20,1,20,"all_base_rent"]
[null,null,null,null,null,null,null,null,534,20,2,20,"all_downtime"]
[null,null,null,null,null,null,null,null,535,20,3,20,"all_free_rent"]
[null,null,null,null,null,null,null,null,536,20,4,20,"all_credit_loss"]
[null,null,null,null,null,null,null,null,537,20,5,20,"net_rental_income"]
[null,null,null,null,null,null,null,null,538,20,6,20,"all_cam_reimbursements"]
[null,null,null,null,null,null,null,null,539,20,7,20,"total_other_income"]
[null,null,null,null,null,null,null,null,540,20,8,20,"effective_gross_revenue"]
[null,null,null,null,null,null,null,null,541,20,9,20,"total_operating_expenses"]
[null,null,null,null,null,null,null,null,542,20,10,20,"noi"]
[null,null,null,null,null,null,null,null,543,20,11,20,"all_tenant_improvements"]
[null,null,null,null,null,null,null,null,544,20,12,20,"all_leasing_commissions"]
[null,null,null,null,null,null,null,null,545,20,13,20,"total_leasing_costs"]
[null,null,null,null,null,null,null,null,546,20,14,20,"total_leasing_and_capital_costs"]
[null,null,null,null,null,null,null,null,547,20,15,20,"cash_flow_before_debt_service"]
[null,null,null,null,null,null,null,null,548,20,16,20,"total_acquisition_and_sale"]
[null,null,null,null,null,null,null,null,549,20,17,20,"unlevered_net_cash_flow"]
[null,null,null,null,null,null,null,null,550,20,18,20,"all_interest_payments"]
[null,null,null,null,null,null,null,null,551,20,19,20,"all_amortization"]
[null,null,null,null,null,null,null,null,552,20,20,20,"total_debt_service"]
[null,null,null,null,null,null,null,null,553,20,21,20,"all_loan_funding"]
[null,null,null,null,null,null,null,null,554,20,22,20,"all_loan_payoff"]
[null,null,null,null,null,null,null,null,555,20,23,20,"all_loan_fees"]
[null,null,null,null,null,null,null,null,556,20,24,20,"total_loan_balance_and_fees"]
[null,null,null,null,null,null,null,null,557,20,25,20,"total_working_capital"]
[null,null,null,null,null,null,null,null,558,20,26,20,"levered_net_cash_flow_before_partnership_costs"]
[null,null,null,null,null,null,null,null,559,20,27,20,"total_partnership_expenses"]
[null,null,null,null,null,null,null,null,560,20,28,20,"levered_net_cash_flow"]
[null,null,null,null,null,null,null,null,561,21,1,"bldg","all_base_rent"]
[null,null,null,null,null,null,null,null,562,21,2,"bldg","all_downtime"]
[null,null,null,null,null,null,null,null,563,21,3,"bldg","all_free_rent"]
[null,null,null,null,null,null,null,null,564,21,4,"bldg","all_credit_loss"]
[null,null,null,null,null,null,null,null,565,21,5,"bldg","net_rental_income"]
[null,null,null,null,null,null,null,null,566,21,6,"bldg","all_cam_reimbursements"]
[null,null,null,null,null,null,null,null,567,21,7,"bldg","total_other_income"]
[null,null,null,null,null,null,null,null,568,21,8,"bldg","effective_gross_revenue"]
[null,null,null,null,null,null,null,null,569,21,9,"bldg","total_operating_expenses"]
[null,null,null,null,null,null,null,null,570,21,10,"bldg","noi"]
[null,null,null,null,null,null,null,null,571,21,11,"bldg","all_tenant_improvements"]
[null,null,null,null,null,null,null,null,572,21,12,"bldg","all_leasing_commissions"]
[null,null,null,null,null,null,null,null,573,21,13,"bldg","total_leasing_costs"]
[null,null,null,null,null,null,null,null,574,21,14,"bldg","total_leasing_and_capital_costs"]
[null,null,null,null,null,null,null,null,575,21,15,"bldg","cash_flow_before_debt_service"]
[null,null,null,null,null,null,null,null,576,21,16,"bldg","total_acquisition_and_sale"]
[null,null,null,null,null,null,null,null,577,21,17,"bldg","unlevered_net_cash_flow"]
[null,null,null,null,null,null,null,null,578,21,18,"bldg","all_interest_payments"]
[null,null,null,null,null,null,null,null,579,21,19,"bldg","all_amortization"]
[null,null,null,null,null,null,null,null,580,21,20,"bldg","total_debt_service"]
[null,null,null,null,null,null,null,null,581,21,21,"bldg","all_loan_funding"]
[null,null,null,null,null,null,null,null,582,21,22,"bldg","all_loan_payoff"]
[null,null,null,null,null,null,null,null,583,21,23,"bldg","all_loan_fees"]
[null,null,null,null,null,null,null,null,584,21,24,"bldg","total_loan_balance_and_fees"]
[null,null,null,null,null,null,null,null,585,21,25,"bldg","total_working_capital"]
[null,null,null,null,null,null,null,null,586,21,26,"bldg","levered_net_cash_flow_before_partnership_costs"]
[null,null,null,null,null,null,null,null,587,21,27,"bldg","total_partnership_expenses"]
[null,null,null,null,null,null,null,null,588,21,28,"bldg","levered_net_cash_flow"]

{"sheet":"functions","index":23,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Checks!$A$1","v":0},null,"Custom Function Definitions"]
[{"$f":"$D$109","v":0},null,{"$f":"global!$B$2","v":"New Industrial Template"}]
[null,null,"Certain parts of the model, primarily cf_detail, use custom functions that were created just for this workbook."]
[null,null,"Below are the definitions of the functions, which rely on Excel 365's new user-defined \"LAMBDA\" functionality."]
[null,null,"These lambda functions improve user experience when implementing complex formulas."]
[null,null,"However, at the cost of the ability to understand them. This sheet helps clarify exactly how each works."]

{"sheet":"SOFR","index":24,"n_rows":123,"n_cols":21,"rows_kept":123,"cut":false,"hidden":false,"merged":[[36,1,40,12]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"EOMonth","Date","1 Month USD LIBOR Forward Curve","1 Month Term SOFR Forward Curve","3 Month Term SOFR Forward Curve","US Treasury 5Y Forward Curve","US Treasury 7Y Forward Curve","US Treasury 10Y Forward Curve"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.BYROW(O3:O123,_xlfn.LAMBDA(_xlpm.x,EOMONTH(_xlpm.x,0)))","v":"2023-07-31"},"2023-07-03",5.2049999999999999E-2,5.1134300000000001E-2,5.26236E-2,4.1328400000000001E-2,3.9834399999999999E-2,3.8414400000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-31","2023-08-03",5.3698200000000001E-2,5.2891199999999999E-2,5.3472699999999998E-2,4.1042200000000001E-2,3.96018E-2,3.8268200000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-30","2023-09-04",5.46571E-2,5.3224100000000003E-2,5.3926500000000002E-2,4.0710099999999999E-2,3.9331400000000002E-2,3.8097600000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-31","2023-10-03",5.4938500000000001E-2,5.36318E-2,5.4028100000000003E-2,4.0393800000000001E-2,3.90753E-2,3.7939500000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-30","2023-11-03",5.4934700000000003E-2,5.4183299999999997E-2,5.3994899999999998E-2,4.0033899999999997E-2,3.87833E-2,3.7759399999999999E-2]
[null,"US Market Projections",null,null,null,null,null,null,null,null,null,null,null,"2023-12-31","2023-12-04",5.4856200000000001E-2,5.3524500000000003E-2,5.3763600000000002E-2,3.9668399999999999E-2,3.8487100000000003E-2,3.7580299999999997E-2]
[null,"6/29/2023",null,null,null,null,null,null,null,null,null,null,null,"2024-01-31","2024-01-03",5.4709500000000001E-2,5.3532499999999997E-2,5.3353999999999999E-2,3.9314599999999998E-2,3.8198700000000002E-2,3.7407599999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-29","2024-02-05",5.43229E-2,5.3516599999999998E-2,5.2388700000000003E-2,3.8942999999999998E-2,3.7894400000000002E-2,3.7230800000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-31","2024-03-04",5.3637400000000002E-2,5.2247700000000001E-2,5.15684E-2,3.8626199999999999E-2,3.76371E-2,3.70838E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-30","2024-04-03",5.26574E-2,5.0882299999999998E-2,5.0545399999999997E-2,3.8316900000000001E-2,3.7380799999999999E-2,3.69424E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-31","2024-05-03",5.1462899999999999E-2,5.0885899999999998E-2,4.9205899999999997E-2,3.8029E-2,3.7141399999999998E-2,3.6816599999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-30","2024-06-03",5.0114899999999997E-2,4.9208599999999998E-2,4.7930399999999998E-2,3.7747299999999998E-2,3.6905100000000003E-2,3.6695999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-31","2024-07-03",4.8677499999999999E-2,4.7029500000000002E-2,4.6518700000000003E-2,3.74986E-2,3.6695600000000002E-2,3.6596499999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-31","2024-08-05",4.72367E-2,4.70234E-2,4.49962E-2,3.7245800000000003E-2,3.6481E-2,3.6500100000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-09-30","2024-09-03",4.5839100000000001E-2,4.4914500000000003E-2,4.3663599999999997E-2,3.7037100000000003E-2,3.63022E-2,3.64231E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-10-31","2024-10-03",4.4511700000000001E-2,4.2814100000000001E-2,4.2579100000000002E-2,3.68461E-2,3.6138700000000003E-2,3.6362499999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-11-30","2024-11-04",4.3270099999999999E-2,4.2809E-2,4.1502900000000002E-2,3.6657099999999998E-2,3.5975899999999998E-2,3.6306999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-12-31","2024-12-03",4.21213E-2,4.1668799999999999E-2,4.0247900000000003E-2,3.6505000000000003E-2,3.5845099999999998E-2,3.6271200000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-31","2025-01-03",4.1070099999999998E-2,3.9756300000000001E-2,3.8957899999999997E-2,3.63541E-2,3.5715200000000003E-2,3.6240399999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-02-28","2025-02-03",4.0118000000000001E-2,3.8788700000000002E-2,3.8053299999999998E-2,3.6220000000000002E-2,3.5600399999999997E-2,3.6222299999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-03-31","2025-03-03",3.9263899999999997E-2,3.7947500000000002E-2,3.73456E-2,3.6116599999999999E-2,3.5525300000000003E-2,3.6220700000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-04-30","2025-04-03",3.85075E-2,3.71673E-2,3.6698700000000001E-2,3.6006499999999997E-2,3.5433100000000002E-2,3.6220200000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-05-31","2025-05-05",3.7926799999999997E-2,3.6510099999999997E-2,3.6140600000000002E-2,3.5909000000000003E-2,3.5354099999999999E-2,3.6233300000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-06-30","2025-06-03",3.7270299999999999E-2,3.6025300000000003E-2,3.5721500000000003E-2,3.5827400000000002E-2,3.52897E-2,3.6249999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-07-31","2025-07-03",3.6768599999999999E-2,3.5604299999999998E-2,3.5336699999999999E-2,3.5755799999999997E-2,3.5236900000000002E-2,3.6278699999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-08-31","2025-08-04",3.6319799999999999E-2,3.5206899999999999E-2,3.4951500000000003E-2,3.5686900000000001E-2,3.5189499999999999E-2,3.6315600000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-09-30","2025-09-03",3.5911699999999998E-2,3.4852300000000003E-2,3.4612499999999997E-2,3.5625299999999999E-2,3.5150000000000001E-2,3.6352099999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-10-31","2025-10-03",3.5537399999999997E-2,3.4507099999999999E-2,3.4276599999999997E-2,3.55771E-2,3.5125400000000001E-2,3.6401799999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-11-30","2025-11-03",3.5193000000000002E-2,3.4176699999999997E-2,3.3966299999999998E-2,3.5529900000000003E-2,3.5104999999999997E-2,3.64552E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-12-31","2025-12-03",3.4876299999999999E-2,3.3861299999999997E-2,3.3683200000000003E-2,3.5492900000000001E-2,3.5096099999999998E-2,3.6515699999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-01-31","2026-01-05",3.4585999999999999E-2,3.3552400000000003E-2,3.3382500000000002E-2,3.5453400000000003E-2,3.5090400000000001E-2,3.6583400000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-02-28","2026-02-03",3.4320799999999999E-2,3.3300999999999997E-2,3.3140900000000001E-2,3.5423499999999997E-2,3.5093100000000002E-2,3.6648399999999998E-2]
[null,"For the latest rates, please visit:",null,null,null,"https://www.chathamfinancial.com/technology/us-forward-curves",null,null,null,null,null,null,null,"2026-03-31","2026-03-03",3.4079900000000003E-2,3.3057599999999999E-2,3.2916399999999998E-2,3.5402500000000003E-2,3.5105999999999998E-2,3.6730199999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-04-30","2026-04-03",3.3894100000000003E-2,3.2815200000000003E-2,3.2687599999999997E-2,3.5373000000000002E-2,3.5117500000000003E-2,3.6803599999999999E-2]
[null,"ICE BENCHMARK ADMINISTRATION LIMITED MAKES NO WARRANTY, EXPRESS OR IMPLIED, EITHER AS TO THE RESULTS TO BE OBTAINED FROM THE USE OF ICE LIBOR AND/OR THE FIGURE AT WHICH ICE LIBOR STANDS AT ANY PARTICULAR TIME ON ANY PARTICULAR DAY OR OTHERWISE. ICE BENCHMARK ADMINISTRATION LIMITED MAKES NO EXPRESS OR IMPLIED WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE IN RESPECT OF ANY USE OF ICE LIBOR.",null,null,null,null,null,null,null,null,null,null,null,"2026-05-31","2026-05-04",3.3695700000000002E-2,3.2591599999999998E-2,3.2484600000000002E-2,3.5347999999999997E-2,3.5136899999999999E-2,3.68828E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-06-30","2026-06-03",3.3494200000000002E-2,3.23897E-2,3.2300700000000002E-2,3.5320299999999999E-2,3.5156E-2,3.6957299999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-07-31","2026-07-03",3.3338100000000002E-2,3.2193699999999999E-2,3.2114299999999998E-2,3.5295300000000002E-2,3.5181400000000002E-2,3.7036399999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-08-31","2026-08-03",3.3195200000000001E-2,3.2036700000000001E-2,3.1968000000000003E-2,3.5266699999999998E-2,3.52086E-2,3.7116700000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-09-30","2026-09-03",3.3063000000000002E-2,3.1874E-2,3.1819E-2,3.52325E-2,3.5233800000000003E-2,3.7192599999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-10-31","2026-10-05",3.2939900000000001E-2,3.1721699999999999E-2,3.1676999999999997E-2,3.5203199999999997E-2,3.5269200000000001E-2,3.7278600000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-11-30","2026-11-03",3.2825E-2,3.1595199999999997E-2,3.1560999999999999E-2,3.5173099999999999E-2,3.5300400000000003E-2,3.7353499999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-12-31","2026-12-03",3.2717799999999998E-2,3.1474200000000001E-2,3.1453299999999997E-2,3.5145500000000003E-2,3.5338599999999998E-2,3.7435299999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-01-31","2027-01-04",3.2618000000000001E-2,3.1360199999999998E-2,3.1350900000000001E-2,3.5112699999999997E-2,3.53785E-2,3.7519200000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-02-28","2027-02-03",3.25253E-2,3.1265500000000002E-2,3.1267099999999999E-2,3.50841E-2,3.542E-2,3.7600099999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-03-31","2027-03-03",3.2439799999999998E-2,3.1187599999999999E-2,3.12009E-2,3.5080699999999999E-2,3.5466600000000001E-2,3.7682500000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-04-30","2027-04-05",3.2361300000000003E-2,3.1108899999999998E-2,3.1135699999999999E-2,3.5049400000000001E-2,3.55158E-2,3.7770600000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-05-31","2027-05-03",3.2299500000000002E-2,3.1054100000000001E-2,3.1091500000000001E-2,3.5027000000000003E-2,3.5562900000000001E-2,3.7849399999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-06-30","2027-06-03",3.2225200000000002E-2,3.1006800000000001E-2,3.1052300000000001E-2,3.5000200000000002E-2,3.5613800000000001E-2,3.7932899999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-07-31","2027-07-05",3.2169400000000001E-2,3.0966299999999999E-2,3.1018799999999999E-2,3.49777E-2,3.56724E-2,3.8023599999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-08-31","2027-08-03",3.2116899999999997E-2,3.0938500000000001E-2,3.0995000000000002E-2,3.4957799999999997E-2,3.57262E-2,3.8104399999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-09-30","2027-09-03",3.2073200000000003E-2,3.0912100000000001E-2,3.09719E-2,3.4934399999999997E-2,3.5781300000000002E-2,3.8185700000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-10-31","2027-10-04",3.2036200000000001E-2,3.08902E-2,3.0955400000000001E-2,3.4919600000000002E-2,3.5845299999999997E-2,3.8274799999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-11-30","2027-11-03",3.2006199999999999E-2,3.0872299999999998E-2,3.0942899999999999E-2,3.4904699999999997E-2,3.5906E-2,3.8357500000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2027-12-31","2027-12-03",3.1982900000000002E-2,3.0860800000000001E-2,3.09333E-2,3.4896099999999999E-2,3.5972400000000002E-2,3.84445E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-01-31","2028-01-03",3.1968099999999999E-2,3.0852299999999999E-2,3.09292E-2,3.48872E-2,3.6039700000000001E-2,3.8530700000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-02-29","2028-02-03",3.1956499999999999E-2,3.08457E-2,3.0928199999999999E-2,3.4883499999999998E-2,3.61111E-2,3.8619199999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-03-31","2028-03-03",3.1953099999999998E-2,3.08487E-2,3.09386E-2,3.48674E-2,3.6167199999999997E-2,3.8694199999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-04-30","2028-04-03",3.1955999999999998E-2,3.08521E-2,3.0943499999999999E-2,3.4869900000000002E-2,3.6241000000000002E-2,3.8781200000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-05-31","2028-05-03",3.1964800000000002E-2,3.08656E-2,3.0958200000000002E-2,3.48797E-2,3.6318099999999999E-2,3.8869800000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-06-30","2028-06-05",3.1979E-2,3.0875799999999998E-2,3.0975800000000001E-2,3.4892100000000002E-2,3.6401500000000003E-2,3.8963200000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-07-31","2028-07-03",3.1997200000000003E-2,3.0893299999999999E-2,3.0992100000000002E-2,3.4909999999999997E-2,3.6477500000000003E-2,3.9046499999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-08-31","2028-08-03",3.2017499999999997E-2,3.09146E-2,3.1010200000000002E-2,3.4932600000000001E-2,3.6561700000000003E-2,3.9136700000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-09-30","2028-09-04",3.2037999999999997E-2,3.0928899999999999E-2,3.1027800000000001E-2,3.49562E-2,3.6645700000000003E-2,3.9224299999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-10-31","2028-10-03",3.20603E-2,3.09468E-2,3.10456E-2,3.4988100000000001E-2,3.6730499999999999E-2,3.93113E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-11-30","2028-11-03",3.2081800000000001E-2,3.0964700000000001E-2,3.1066799999999999E-2,3.5023600000000002E-2,3.6819499999999998E-2,3.9400400000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2028-12-31","2028-12-04",3.2103100000000002E-2,3.09825E-2,3.1079699999999998E-2,3.5067500000000001E-2,3.6914700000000002E-2,3.94942E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-01-31","2029-01-03",3.2124100000000003E-2,3.10029E-2,3.1095299999999999E-2,3.5111700000000003E-2,3.7005400000000001E-2,3.95813E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-02-28","2029-02-05",3.2144600000000002E-2,3.1013599999999999E-2,3.11157E-2,3.5167700000000003E-2,3.7109999999999997E-2,3.9679899999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-03-31","2029-03-05",3.2164699999999997E-2,3.1034300000000001E-2,3.11332E-2,3.5225399999999997E-2,3.7222600000000002E-2,3.9771099999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-04-30","2029-04-03",3.2184400000000002E-2,3.1049E-2,3.1147999999999999E-2,3.5282500000000001E-2,3.7317200000000002E-2,3.9856799999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-05-31","2029-05-03",3.2203599999999999E-2,3.1069099999999999E-2,3.11665E-2,3.5350100000000002E-2,3.7421500000000003E-2,3.9950399999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-06-30","2029-06-04",3.2222300000000002E-2,3.1085399999999999E-2,3.1184400000000001E-2,3.5424400000000002E-2,3.7531599999999998E-2,4.0046600000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-07-31","2029-07-03",3.2240499999999998E-2,3.11016E-2,3.1200599999999998E-2,3.5500200000000003E-2,3.76376E-2,4.0138699999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-08-31","2029-08-03",3.2258299999999997E-2,3.1120399999999999E-2,3.1221100000000002E-2,3.55848E-2,3.7751600000000003E-2,4.0235600000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-09-30","2029-09-03",3.2274999999999998E-2,3.1134800000000001E-2,3.1233899999999998E-2,3.5670399999999998E-2,3.7863300000000003E-2,4.0327099999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-10-31","2029-10-03",3.2292399999999999E-2,3.1155599999999999E-2,3.1251500000000002E-2,3.5765199999999997E-2,3.79812E-2,4.04249E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-11-30","2029-11-05",3.2308700000000003E-2,3.11688E-2,3.1269499999999999E-2,3.5872300000000003E-2,3.8110199999999997E-2,4.0528700000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2029-12-31","2029-12-03",3.2324499999999999E-2,3.11857E-2,3.1283199999999997E-2,3.5971799999999998E-2,3.8226000000000003E-2,4.0621999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-01-31","2030-01-03",3.2339899999999998E-2,3.1204200000000001E-2,3.1298399999999997E-2,3.6083999999999998E-2,3.8353100000000001E-2,4.0721500000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-02-28","2030-02-04",3.2354899999999999E-2,3.1215E-2,3.1317299999999999E-2,3.62081E-2,3.8489799999999998E-2,4.0827799999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-03-31","2030-03-04",3.2369500000000002E-2,3.1234899999999999E-2,3.1334000000000001E-2,3.6327900000000003E-2,3.8619000000000001E-2,4.0939700000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-04-30","2030-04-03",3.2383700000000001E-2,3.1249300000000001E-2,3.1348399999999998E-2,3.6454199999999999E-2,3.8751300000000002E-2,4.1039300000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-05-31","2030-05-03",3.2397700000000001E-2,3.12669E-2,3.1369399999999999E-2,3.6589999999999998E-2,3.8890899999999999E-2,4.1144800000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-06-30","2030-06-03",3.2411599999999999E-2,3.1281700000000003E-2,3.1383099999999997E-2,3.6733200000000001E-2,3.90345E-2,4.12504E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-07-31","2030-07-03",3.2425700000000002E-2,3.1302700000000003E-2,3.14001E-2,3.68816E-2,3.9181000000000001E-2,4.1358600000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-08-31","2030-08-05",3.24406E-2,3.1318100000000001E-2,3.1420099999999999E-2,3.705E-2,3.9343700000000002E-2,4.1476499999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-09-30","2030-09-03",3.2456499999999999E-2,3.1333800000000002E-2,3.1437E-2,3.7198500000000002E-2,3.9483999999999998E-2,4.1575000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-10-31","2030-10-03",3.2473599999999998E-2,3.1356299999999997E-2,3.1458899999999998E-2,3.7365000000000002E-2,3.9640300000000003E-2,4.1686800000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-11-30","2030-11-04",3.2491899999999997E-2,3.1374399999999997E-2,3.1481700000000001E-2,3.7544599999999997E-2,3.9805399999999998E-2,4.1802100000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2030-12-31","2030-12-03",3.2511600000000002E-2,3.13967E-2,3.1499899999999997E-2,3.7715899999999997E-2,3.9961799999999999E-2,4.1911900000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-01-31","2031-01-03",3.2532600000000002E-2,3.1419700000000002E-2,3.1524099999999999E-2,3.78999E-2,4.0126700000000001E-2,4.2024899999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-02-28","2031-02-03",3.2555000000000001E-2,3.1438599999999997E-2,3.1551299999999997E-2,3.8090499999999999E-2,4.0295999999999998E-2,4.2140700000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-03-31","2031-03-03",3.2578700000000002E-2,3.14667E-2,3.1577000000000001E-2,3.8295599999999999E-2,4.0458099999999997E-2,4.2253499999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-04-30","2031-04-03",3.2603800000000002E-2,3.1494800000000003E-2,3.1602699999999997E-2,3.84923E-2,4.0628699999999997E-2,4.2367099999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-05-31","2031-05-05",3.2626700000000002E-2,3.1521300000000002E-2,3.1634200000000001E-2,3.8703399999999999E-2,4.0811100000000003E-2,4.2489300000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-06-30","2031-06-03",3.2658100000000002E-2,3.1546200000000003E-2,3.1662099999999999E-2,3.8893900000000002E-2,4.0973200000000001E-2,4.2595000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-07-31","2031-07-03",3.2687300000000002E-2,3.1578599999999998E-2,3.1691999999999998E-2,3.9098099999999997E-2,4.1146500000000003E-2,4.2708999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-08-31","2031-08-04",3.2717900000000001E-2,3.1608499999999998E-2,3.1725099999999999E-2,3.9316499999999997E-2,4.1329699999999997E-2,4.2827299999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-09-30","2031-09-03",3.2749800000000003E-2,3.1637400000000003E-2,3.1755199999999997E-2,3.9517999999999998E-2,4.1495600000000001E-2,4.2930599999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-10-31","2031-10-03",3.2783E-2,3.1671199999999997E-2,3.1794299999999998E-2,3.9729100000000003E-2,4.1670499999999999E-2,4.3042200000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-11-30","2031-11-03",3.2817699999999998E-2,3.1703299999999997E-2,3.1825699999999998E-2,3.9944599999999997E-2,4.1846399999999999E-2,4.3151200000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2031-12-31","2031-12-03",3.28537E-2,3.1743300000000002E-2,3.1858999999999998E-2,4.0158800000000001E-2,4.2021200000000002E-2,4.3260399999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-01-31","2032-01-05",3.2890999999999997E-2,3.1778000000000001E-2,3.1898999999999997E-2,4.03909E-2,4.22079E-2,4.3373399999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-02-29","2032-02-03",3.2929699999999999E-2,3.1808999999999997E-2,3.1933200000000002E-2,4.0597500000000002E-2,4.2373399999999999E-2,4.3473199999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-03-31","2032-03-03",3.2969699999999998E-2,3.1853100000000002E-2,3.1974599999999999E-2,4.07842E-2,4.2525E-2,4.3565E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-04-30","2032-04-05",3.3011100000000002E-2,3.1889199999999999E-2,3.2018199999999997E-2,4.1017400000000002E-2,4.2708700000000002E-2,4.3671799999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-05-31","2032-05-03",3.3047699999999999E-2,3.1927999999999998E-2,3.20562E-2,4.12193E-2,4.2867799999999998E-2,4.3765199999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-06-30","2032-06-03",3.3097799999999997E-2,3.1974000000000002E-2,3.2099299999999997E-2,4.1437300000000003E-2,4.3037100000000002E-2,4.3860700000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-07-31","2032-07-05",3.31416E-2,3.2015500000000002E-2,3.2146500000000001E-2,4.1666099999999998E-2,4.3214900000000001E-2,4.3961699999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-08-31","2032-08-03",3.3189799999999998E-2,3.2055300000000002E-2,3.2187500000000001E-2,4.1870200000000003E-2,4.3371699999999999E-2,4.4048200000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-09-30","2032-09-03",3.3237700000000002E-2,3.2100499999999997E-2,3.2231799999999998E-2,4.2079800000000001E-2,4.3529400000000003E-2,4.4130099999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-10-31","2032-10-04",3.3286999999999997E-2,3.21467E-2,3.2281600000000001E-2,4.22967E-2,4.3694400000000001E-2,4.4218800000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-11-30","2032-11-03",3.3337600000000002E-2,3.2190400000000001E-2,3.2328799999999998E-2,4.24994E-2,4.3846000000000003E-2,4.4295899999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2032-12-31","2032-12-03",3.33894E-2,3.2239499999999997E-2,3.2372499999999998E-2,4.2704499999999999E-2,4.3999799999999999E-2,4.4374999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-01-31","2033-01-03",3.3435800000000002E-2,3.2289100000000001E-2,3.2425700000000002E-2,4.2908300000000003E-2,4.4149800000000003E-2,4.4447300000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-02-28","2033-02-03",3.3496900000000003E-2,3.2332899999999998E-2,3.2473099999999998E-2,4.3111200000000002E-2,4.42986E-2,4.4518099999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-03-31","2033-03-03",3.3552400000000003E-2,3.2388800000000002E-2,3.2528099999999997E-2,4.3299400000000002E-2,4.4454100000000003E-2,4.4587099999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-04-30","2033-04-04",3.3609E-2,3.2438700000000001E-2,3.2584099999999998E-2,4.3498299999999997E-2,4.45966E-2,4.4648699999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-05-31","2033-05-03",3.3666500000000002E-2,3.24915E-2,3.2635699999999997E-2,4.36794E-2,4.4726700000000001E-2,4.4705300000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-06-30","2033-06-03",3.3724700000000003E-2,3.2548899999999999E-2,3.2698400000000002E-2,4.38628E-2,4.4855300000000001E-2,4.4755299999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2033-07-31","2033-07-04",3.3781100000000001E-2,3.26042E-2,3.2748100000000002E-2,4.4046500000000002E-2,4.4984400000000001E-2,4.48058E-2]

{"sheet":"<","index":25,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"global!$B$2","v":"New Industrial Template"}]
[null,"Last Sheet in Workbook, '<'"]
[null,"Sometimes it's helpful to reference a range of sheets, as in 3D arrays. This far-left cell helps with that. Please don't place sheets ahead of the front.\n"]
[null,{"$f":"'>'!$B$5","v":"Cmd/Ctrl + [ to jump to front of model"}]
[null,"Cmd/Ctrl + [ to jump to back of model"]